[LINGUI] YoY TTM Result on 30-Jun-2004 [#4]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

23-Aug-2004

Admission Sponsor

Sponsor

Financial Year

30-Jun-2004

Quarter

30-Jun-2004 [#4]

Profit Trend

QoQ- 401.95%

YoY- 240.18%

Quarter Report

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
TTM Result
Revenue	1,629,591	1,237,071	1,309,437	1,162,152	983,089	719,861	699,524	15.12%
YoY %	31.73%	-5.53%	12.67%	18.21%	36.57%	2.91%	-	-
Horiz. %	232.96%	176.84%	187.19%	166.13%	140.54%	102.91%	100.00%	-
PBT	298,483	-15,306	82,038	45,400	30,419	5,882	120,506	16.31%
YoY %	2,050.10%	-118.66%	80.70%	49.25%	417.15%	-95.12%	-	-
Horiz. %	247.69%	-12.70%	68.08%	37.67%	25.24%	4.88%	100.00%	-
Tax	-43,713	10,330	6,086	-2,517	-17,813	-927	-6,884	36.06%
YoY %	-523.17%	69.73%	341.80%	85.87%	-1,821.57%	86.53%	-	-
Horiz. %	634.99%	-150.06%	-88.41%	36.56%	258.76%	13.47%	100.00%	-
NP	254,770	-4,976	88,124	42,883	12,606	4,955	113,622	14.39%
YoY %	5,219.98%	-105.65%	105.50%	240.18%	154.41%	-95.64%	-	-
Horiz. %	224.23%	-4.38%	77.56%	37.74%	11.09%	4.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	254,770	-4,976	88,124	42,883	12,606	4,955	105,869	15.75%
YoY %	5,219.98%	-105.65%	105.50%	240.18%	154.41%	-95.32%	-	-
Horiz. %	240.65%	-4.70%	83.24%	40.51%	11.91%	4.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.65%	-	-7.42%	5.54%	58.56%	15.76%	5.71%	-
YoY %	0.00%	-	-233.94%	-90.54%	271.57%	176.01%	-	-
Horiz. %	256.57%	-	-129.95%	97.02%	1,025.57%	276.01%	100.00%	-
Total Cost	1,374,821	1,242,047	1,221,313	1,119,269	970,483	714,906	585,902	15.26%
YoY %	10.69%	1.70%	9.12%	15.33%	35.75%	22.02%	-	-
Horiz. %	234.65%	211.99%	208.45%	191.03%	165.64%	122.02%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,674,807	659,475	1,314,613	1,133,551	942,234	863,806	729,699	14.84%
YoY %	153.96%	-49.84%	15.97%	20.30%	9.08%	18.38%	-	-
Horiz. %	229.52%	90.38%	180.16%	155.35%	129.13%	118.38%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Dividend
Div	39,562	13,189	13,212	6,590	5,780	2,440	2,294	60.70%
YoY %	199.96%	-0.17%	100.49%	14.01%	136.89%	6.36%	-	-
Horiz. %	1,724.59%	574.93%	575.94%	287.27%	251.96%	106.36%	100.00%	-
Div Payout %	15.53%	0.00%	14.99%	15.37%	45.86%	49.25%	2.17%	-
YoY %	0.00%	0.00%	-2.47%	-66.48%	-6.88%	2,169.59%	-	-
Horiz. %	715.67%	0.00%	690.78%	708.29%	2,113.36%	2,269.59%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Equity
Net Worth	1,674,807	659,475	1,314,613	1,133,551	942,234	863,806	729,699	14.84%
YoY %	153.96%	-49.84%	15.97%	20.30%	9.08%	18.38%	-	-
Horiz. %	229.52%	90.38%	180.16%	155.35%	129.13%	118.38%	100.00%	-
NOSH	659,373	659,475	660,609	659,041	578,057	488,026	458,930	6.22%
YoY %	-0.02%	-0.17%	0.24%	14.01%	18.45%	6.34%	-	-
Horiz. %	143.68%	143.70%	143.95%	143.60%	125.96%	106.34%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Ratio Analysis
NP Margin	15.63%	-0.40%	6.73%	3.69%	1.28%	0.69%	16.24%	-
YoY %	4,007.50%	-105.94%	82.38%	188.28%	85.51%	-95.75%	-	-
Horiz. %	96.24%	-2.46%	41.44%	22.72%	7.88%	4.25%	100.00%	-
ROE	15.21%	-0.75%	6.70%	3.78%	1.34%	0.57%	14.51%	-
YoY %	2,128.00%	-111.19%	77.25%	182.09%	135.09%	-96.07%	-	-
Horiz. %	104.82%	-5.17%	46.18%	26.05%	9.24%	3.93%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Per Share
RPS	247.14	187.58	198.22	176.34	170.07	147.50	152.42	8.38%
YoY %	31.75%	-5.37%	12.41%	3.69%	15.30%	-3.23%	-	-
Horiz. %	162.14%	123.07%	130.05%	115.69%	111.58%	96.77%	100.00%	-
EPS	38.64	-0.75	13.34	6.51	2.18	1.02	23.07	8.97%
YoY %	5,252.00%	-105.62%	104.92%	198.62%	113.73%	-95.58%	-	-
Horiz. %	167.49%	-3.25%	57.82%	28.22%	9.45%	4.42%	100.00%	-
DPS	6.00	2.00	2.00	1.00	1.00	0.50	0.50	51.27%
YoY %	200.00%	0.00%	100.00%	0.00%	100.00%	0.00%	-	-
Horiz. %	1,200.00%	400.00%	400.00%	200.00%	200.00%	100.00%	100.00%	-
NAPS	2.54	1.00	1.99	1.72	1.63	1.77	1.59	8.11%
YoY %	154.00%	-49.75%	15.70%	5.52%	-7.91%	11.32%	-	-
Horiz. %	159.75%	62.89%	125.16%	108.18%	102.52%	111.32%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Adjusted Per Share Value based on latest NOSH - 659,041
RPS	247.35	187.77	198.75	176.40	149.22	109.26	106.18	15.12%
YoY %	31.73%	-5.52%	12.67%	18.21%	36.57%	2.90%	-	-
Horiz. %	232.95%	176.84%	187.18%	166.13%	140.53%	102.90%	100.00%	-
EPS	38.67	-0.76	13.38	6.51	1.91	0.75	16.07	15.75%
YoY %	5,188.16%	-105.68%	105.53%	240.84%	154.67%	-95.33%	-	-
Horiz. %	240.63%	-4.73%	83.26%	40.51%	11.89%	4.67%	100.00%	-
DPS	6.01	2.00	2.01	1.00	0.88	0.37	0.35	60.58%
YoY %	200.50%	-0.50%	101.00%	13.64%	137.84%	5.71%	-	-
Horiz. %	1,717.14%	571.43%	574.29%	285.71%	251.43%	105.71%	100.00%	-
NAPS	2.5421	1.001	1.9954	1.7206	1.4302	1.3111	1.1076	14.84%
YoY %	153.96%	-49.83%	15.97%	20.30%	9.08%	18.37%	-	-
Horiz. %	229.51%	90.38%	180.16%	155.34%	129.13%	118.37%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	-
Price	3.26	0.95	1.13	1.30	0.92	1.09	1.02	-
P/RPS	1.32	0.51	0.57	0.74	0.54	0.74	0.67	11.95%
YoY %	158.82%	-10.53%	-22.97%	37.04%	-27.03%	10.45%	-	-
Horiz. %	197.01%	76.12%	85.07%	110.45%	80.60%	110.45%	100.00%	-
P/EPS	8.44	-125.90	8.47	19.98	42.19	107.36	4.42	11.37%
YoY %	106.70%	-1,586.42%	-57.61%	-52.64%	-60.70%	2,328.96%	-	-
Horiz. %	190.95%	-2,848.42%	191.63%	452.04%	954.52%	2,428.96%	100.00%	-
EY	11.85	-0.79	11.81	5.01	2.37	0.93	22.62	-10.21%
YoY %	1,600.00%	-106.69%	135.73%	111.39%	154.84%	-95.89%	-	-
Horiz. %	52.39%	-3.49%	52.21%	22.15%	10.48%	4.11%	100.00%	-
DY	1.84	2.11	1.77	0.77	1.09	0.46	0.49	24.65%
YoY %	-12.80%	19.21%	129.87%	-29.36%	136.96%	-6.12%	-	-
Horiz. %	375.51%	430.61%	361.22%	157.14%	222.45%	93.88%	100.00%	-
P/NAPS	1.28	0.95	0.57	0.76	0.56	0.62	0.64	12.24%
YoY %	34.74%	66.67%	-25.00%	35.71%	-9.68%	-3.12%	-	-
Horiz. %	200.00%	148.44%	89.06%	118.75%	87.50%	96.88%	100.00%	-

	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	CAGR
Price Multiplier on Announcement Date
Date	20/08/07	18/08/06	23/08/05	23/08/04	26/08/03	28/08/02	28/08/01	-
Price	2.04	1.10	1.07	1.05	1.14	1.20	1.28	-
P/RPS	0.83	0.59	0.54	0.60	0.67	0.81	0.84	-0.19%
YoY %	40.68%	9.26%	-10.00%	-10.45%	-17.28%	-3.57%	-	-
Horiz. %	98.81%	70.24%	64.29%	71.43%	79.76%	96.43%	100.00%	-
P/EPS	5.28	-145.78	8.02	16.14	52.28	118.19	5.55	-0.82%
YoY %	103.62%	-1,917.71%	-50.31%	-69.13%	-55.77%	2,029.55%	-	-
Horiz. %	95.14%	-2,626.67%	144.50%	290.81%	941.98%	2,129.55%	100.00%	-
EY	18.94	-0.69	12.47	6.20	1.91	0.85	18.02	0.83%
YoY %	2,844.93%	-105.53%	101.13%	224.61%	124.71%	-95.28%	-	-
Horiz. %	105.11%	-3.83%	69.20%	34.41%	10.60%	4.72%	100.00%	-
DY	2.94	1.82	1.87	0.95	0.88	0.42	0.39	40.00%
YoY %	61.54%	-2.67%	96.84%	7.95%	109.52%	7.69%	-	-
Horiz. %	753.85%	466.67%	479.49%	243.59%	225.64%	107.69%	100.00%	-
P/NAPS	0.80	1.10	0.54	0.61	0.70	0.68	0.81	-0.20%
YoY %	-27.27%	103.70%	-11.48%	-12.86%	2.94%	-16.05%	-	-
Horiz. %	98.77%	135.80%	66.67%	75.31%	86.42%	83.95%	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