[LINGUI] YoY TTM Result on 31-Dec-2003 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -137.55%
YoY- -136.43%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,476,902 1,243,744 1,294,272 1,018,433 893,793 658,370 664,195 14.23%
PBT 176,192 18,308 112,082 -12,745 64,460 -14,093 163,536 1.24%
Tax -21,127 18,643 -14,147 -6,734 -10,992 2,041 -14,750 6.16%
NP 155,065 36,951 97,935 -19,479 53,468 -12,052 148,786 0.69%
-
NP to SH 155,065 36,951 97,935 -19,479 53,468 -19,805 148,786 0.69%
-
Tax Rate 11.99% -101.83% 12.62% - 17.05% - 9.02% -
Total Cost 1,321,837 1,206,793 1,196,337 1,037,912 840,325 670,422 515,409 16.98%
-
Net Worth 1,543,629 510,000 1,290,129 1,148,400 957,274 724,769 791,059 11.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 13,189 26,424 6,590 5,780 2,440 2,294 6,090 13.73%
Div Payout % 8.51% 71.51% 6.73% 0.00% 4.56% 0.00% 4.09% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 1,543,629 510,000 1,290,129 1,148,400 957,274 724,769 791,059 11.78%
NOSH 659,670 510,000 658,229 660,000 537,794 470,629 510,360 4.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 10.50% 2.97% 7.57% -1.91% 5.98% -1.83% 22.40% -
ROE 10.05% 7.25% 7.59% -1.70% 5.59% -2.73% 18.81% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 223.88 243.87 196.63 154.31 166.20 139.89 130.14 9.45%
EPS 23.51 7.25 14.88 -2.95 9.94 -4.21 29.15 -3.51%
DPS 2.00 5.18 1.00 0.88 0.45 0.49 1.19 9.03%
NAPS 2.34 1.00 1.96 1.74 1.78 1.54 1.55 7.10%
Adjusted Per Share Value based on latest NOSH - 660,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 224.17 188.78 196.45 154.58 135.67 99.93 100.82 14.23%
EPS 23.54 5.61 14.87 -2.96 8.12 -3.01 22.58 0.69%
DPS 2.00 4.01 1.00 0.88 0.37 0.35 0.92 13.81%
NAPS 2.343 0.7741 1.9582 1.7431 1.453 1.1001 1.2007 11.78%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 1.96 0.95 1.52 0.95 1.03 1.16 1.26 -
P/RPS 0.88 0.39 0.77 0.62 0.62 0.83 0.97 -1.60%
P/EPS 8.34 13.11 10.22 -32.19 10.36 -27.57 4.32 11.58%
EY 11.99 7.63 9.79 -3.11 9.65 -3.63 23.14 -10.37%
DY 1.02 5.45 0.66 0.92 0.44 0.42 0.95 1.19%
P/NAPS 0.84 0.95 0.78 0.55 0.58 0.75 0.81 0.60%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/01/07 23/02/06 15/02/05 26/02/04 17/02/03 28/02/02 23/02/01 -
Price 2.89 0.96 1.33 1.14 1.05 1.09 1.16 -
P/RPS 1.29 0.39 0.68 0.74 0.63 0.78 0.89 6.37%
P/EPS 12.29 13.25 8.94 -38.63 10.56 -25.90 3.98 20.66%
EY 8.13 7.55 11.19 -2.59 9.47 -3.86 25.13 -17.13%
DY 0.69 5.40 0.75 0.77 0.43 0.45 1.03 -6.45%
P/NAPS 1.24 0.96 0.68 0.66 0.59 0.71 0.75 8.73%

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
Post a Comment