[LINGUI] YoY Quarter Result on 30-Jun-2008 [#4]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

15-Aug-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

30-Jun-2008 [#4]

Profit Trend

QoQ- 5.03%

YoY- -93.21%

Quarter Report

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Quarter Result
Revenue	484,507	436,641	374,428	422,884	377,590	348,041	317,764	7.27%
YoY %	10.96%	16.62%	-11.46%	12.00%	8.49%	9.53%	-	-
Horiz. %	152.47%	137.41%	117.83%	133.08%	118.83%	109.53%	100.00%	-
PBT	18,327	13,353	1,761	-7,969	39,923	4,826	7,879	15.10%
YoY %	37.25%	658.26%	122.10%	-119.96%	727.25%	-38.75%	-	-
Horiz. %	232.61%	169.48%	22.35%	-101.14%	506.70%	61.25%	100.00%	-
Tax	9,400	-473	-4,211	11,041	5,310	12,198	2,955	21.26%
YoY %	2,087.32%	88.77%	-138.14%	107.93%	-56.47%	312.79%	-	-
Horiz. %	318.10%	-16.01%	-142.50%	373.64%	179.70%	412.79%	100.00%	-
NP	27,727	12,880	-2,450	3,072	45,233	17,024	10,834	16.94%
YoY %	115.27%	625.71%	-179.75%	-93.21%	165.70%	57.13%	-	-
Horiz. %	255.93%	118.88%	-22.61%	28.36%	417.51%	157.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,727	12,880	-2,450	3,072	45,233	17,024	10,834	16.94%
YoY %	115.27%	625.71%	-179.75%	-93.21%	165.70%	57.13%	-	-
Horiz. %	255.93%	118.88%	-22.61%	28.36%	417.51%	157.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-51.29%	3.54%	239.13%	-	-13.30%	-252.76%	-37.50%	-
YoY %	-1,548.87%	-98.52%	0.00%	-	94.74%	-574.03%	-	-
Horiz. %	136.77%	-9.44%	-637.68%	-	35.47%	674.03%	100.00%	-
Total Cost	456,780	423,761	376,878	419,812	332,357	331,017	306,930	6.84%
YoY %	7.79%	12.44%	-10.23%	26.31%	0.40%	7.85%	-	-
Horiz. %	148.82%	138.06%	122.79%	136.78%	108.28%	107.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,663,620	1,311,063	1,529,594	1,673,259	1,674,807	659,475	1,314,613	4.00%
YoY %	26.89%	-14.29%	-8.59%	-0.09%	153.96%	-49.84%	-	-
Horiz. %	126.55%	99.73%	116.35%	127.28%	127.40%	50.16%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Dividend
Div	13,203	6,555	6,621	13,072	39,562	13,189	13,212	-0.01%
YoY %	101.42%	-1.00%	-49.35%	-66.96%	199.96%	-0.17%	-	-
Horiz. %	99.93%	49.61%	50.11%	98.94%	299.44%	99.83%	100.00%	-
Div Payout %	47.62%	50.90%	0.00%	425.53%	87.46%	77.48%	121.95%	-
YoY %	-6.44%	0.00%	0.00%	386.54%	12.88%	-36.47%	-	-
Horiz. %	39.05%	41.74%	0.00%	348.94%	71.72%	63.53%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Equity
Net Worth	1,663,620	1,311,063	1,529,594	1,673,259	1,674,807	659,475	1,314,613	4.00%
YoY %	26.89%	-14.29%	-8.59%	-0.09%	153.96%	-49.84%	-	-
Horiz. %	126.55%	99.73%	116.35%	127.28%	127.40%	50.16%	100.00%	-
NOSH	660,166	655,531	662,162	653,617	659,373	659,475	660,609	-0.01%
YoY %	0.71%	-1.00%	1.31%	-0.87%	-0.02%	-0.17%	-	-
Horiz. %	99.93%	99.23%	100.24%	98.94%	99.81%	99.83%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Ratio Analysis
NP Margin	5.72%	2.95%	-0.65%	0.73%	11.98%	4.89%	3.41%	-
YoY %	93.90%	553.85%	-189.04%	-93.91%	144.99%	43.40%	-	-
Horiz. %	167.74%	86.51%	-19.06%	21.41%	351.32%	143.40%	100.00%	-
ROE	1.67%	0.98%	-0.16%	0.18%	2.70%	2.58%	0.82%	-
YoY %	70.41%	712.50%	-188.89%	-93.33%	4.65%	214.63%	-	-
Horiz. %	203.66%	119.51%	-19.51%	21.95%	329.27%	314.63%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Per Share
RPS	73.39	66.61	56.55	64.70	57.26	52.78	48.10	7.29%
YoY %	10.18%	17.79%	-12.60%	12.99%	8.49%	9.73%	-	-
Horiz. %	152.58%	138.48%	117.57%	134.51%	119.04%	109.73%	100.00%	-
EPS	4.20	1.95	-0.37	0.47	6.86	2.58	1.64	16.95%
YoY %	115.38%	627.03%	-178.72%	-93.15%	165.89%	57.32%	-	-
Horiz. %	256.10%	118.90%	-22.56%	28.66%	418.29%	157.32%	100.00%	-
DPS	2.00	1.00	1.00	2.00	6.00	2.00	2.00	0.00%
YoY %	100.00%	0.00%	-50.00%	-66.67%	200.00%	0.00%	-	-
Horiz. %	100.00%	50.00%	50.00%	100.00%	300.00%	100.00%	100.00%	-
NAPS	2.52	2.00	2.31	2.56	2.54	1.00	1.99	4.01%
YoY %	26.00%	-13.42%	-9.77%	0.79%	154.00%	-49.75%	-	-
Horiz. %	126.63%	100.50%	116.08%	128.64%	127.64%	50.25%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Adjusted Per Share Value based on latest NOSH - 653,617
RPS	73.54	66.28	56.83	64.19	57.31	52.83	48.23	7.28%
YoY %	10.95%	16.63%	-11.47%	12.00%	8.48%	9.54%	-	-
Horiz. %	152.48%	137.42%	117.83%	133.09%	118.83%	109.54%	100.00%	-
EPS	4.21	1.95	-0.37	0.47	6.87	2.58	1.64	17.00%
YoY %	115.90%	627.03%	-178.72%	-93.16%	166.28%	57.32%	-	-
Horiz. %	256.71%	118.90%	-22.56%	28.66%	418.90%	157.32%	100.00%	-
DPS	2.00	1.00	1.01	1.98	6.01	2.00	2.01	-0.08%
YoY %	100.00%	-0.99%	-48.99%	-67.05%	200.50%	-0.50%	-	-
Horiz. %	99.50%	49.75%	50.25%	98.51%	299.00%	99.50%	100.00%	-
NAPS	2.5251	1.99	2.3217	2.5398	2.5421	1.001	1.9954	4.00%
YoY %	26.89%	-14.29%	-8.59%	-0.09%	153.96%	-49.83%	-	-
Horiz. %	126.55%	99.73%	116.35%	127.28%	127.40%	50.17%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	-
Price	1.85	1.08	1.03	1.51	3.26	0.95	1.13	-
P/RPS	2.52	1.62	1.82	2.33	5.69	1.80	2.35	1.17%
YoY %	55.56%	-10.99%	-21.89%	-59.05%	216.11%	-23.40%	-	-
Horiz. %	107.23%	68.94%	77.45%	99.15%	242.13%	76.60%	100.00%	-
P/EPS	44.05	54.97	-278.38	321.28	47.52	36.80	68.90	-7.18%
YoY %	-19.87%	119.75%	-186.65%	576.09%	29.13%	-46.59%	-	-
Horiz. %	63.93%	79.78%	-404.03%	466.30%	68.97%	53.41%	100.00%	-
EY	2.27	1.82	-0.36	0.31	2.10	2.72	1.45	7.75%
YoY %	24.73%	605.56%	-216.13%	-85.24%	-22.79%	87.59%	-	-
Horiz. %	156.55%	125.52%	-24.83%	21.38%	144.83%	187.59%	100.00%	-
DY	1.08	0.93	0.97	1.32	1.84	2.11	1.77	-7.90%
YoY %	16.13%	-4.12%	-26.52%	-28.26%	-12.80%	19.21%	-	-
Horiz. %	61.02%	52.54%	54.80%	74.58%	103.95%	119.21%	100.00%	-
P/NAPS	0.73	0.54	0.45	0.59	1.28	0.95	0.57	4.20%
YoY %	35.19%	20.00%	-23.73%	-53.91%	34.74%	66.67%	-	-
Horiz. %	128.07%	94.74%	78.95%	103.51%	224.56%	166.67%	100.00%	-

	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	CAGR
Price Multiplier on Announcement Date
Date	26/08/11	24/08/10	18/08/09	15/08/08	20/08/07	18/08/06	23/08/05	-
Price	1.60	1.13	1.09	1.25	2.04	1.10	1.07	-
P/RPS	2.18	1.70	1.93	1.93	3.56	2.08	2.22	-0.30%
YoY %	28.24%	-11.92%	0.00%	-45.79%	71.15%	-6.31%	-	-
Horiz. %	98.20%	76.58%	86.94%	86.94%	160.36%	93.69%	100.00%	-
P/EPS	38.10	57.51	-294.59	265.96	29.74	42.61	65.24	-8.57%
YoY %	-33.75%	119.52%	-210.76%	794.28%	-30.20%	-34.69%	-	-
Horiz. %	58.40%	88.15%	-451.55%	407.66%	45.59%	65.31%	100.00%	-
EY	2.62	1.74	-0.34	0.38	3.36	2.35	1.53	9.37%
YoY %	50.57%	611.76%	-189.47%	-88.69%	42.98%	53.59%	-	-
Horiz. %	171.24%	113.73%	-22.22%	24.84%	219.61%	153.59%	100.00%	-
DY	1.25	0.88	0.92	1.60	2.94	1.82	1.87	-6.49%
YoY %	42.05%	-4.35%	-42.50%	-45.58%	61.54%	-2.67%	-	-
Horiz. %	66.84%	47.06%	49.20%	85.56%	157.22%	97.33%	100.00%	-
P/NAPS	0.63	0.57	0.47	0.49	0.80	1.10	0.54	2.60%
YoY %	10.53%	21.28%	-4.08%	-38.75%	-27.27%	103.70%	-	-
Horiz. %	116.67%	105.56%	87.04%	90.74%	148.15%	203.70%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos