[LINGUI] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
29-Jan-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 102.42%
YoY- 319.65%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 1,223,781 1,483,607 1,504,234 1,476,902 1,243,744 1,294,272 1,018,433 3.10%
PBT 33,825 -46,645 161,389 176,192 18,308 112,082 -12,745 -
Tax -6,299 5,985 8,412 -21,127 18,643 -14,147 -6,734 -1.10%
NP 27,526 -40,660 169,801 155,065 36,951 97,935 -19,479 -
-
NP to SH 27,526 -40,660 169,801 155,065 36,951 97,935 -19,479 -
-
Tax Rate 18.62% - -5.21% 11.99% -101.83% 12.62% - -
Total Cost 1,196,255 1,524,267 1,334,433 1,321,837 1,206,793 1,196,337 1,037,912 2.39%
-
Net Worth 1,314,782 1,483,555 1,709,190 1,543,629 510,000 1,290,129 1,148,400 2.27%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 6,621 13,072 39,562 13,189 26,424 6,590 5,780 2.28%
Div Payout % 24.06% 0.00% 23.30% 8.51% 71.51% 6.73% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 1,314,782 1,483,555 1,709,190 1,543,629 510,000 1,290,129 1,148,400 2.27%
NOSH 657,391 659,357 659,919 659,670 510,000 658,229 660,000 -0.06%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.25% -2.74% 11.29% 10.50% 2.97% 7.57% -1.91% -
ROE 2.09% -2.74% 9.93% 10.05% 7.25% 7.59% -1.70% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 186.16 225.01 227.94 223.88 243.87 196.63 154.31 3.17%
EPS 4.19 -6.17 25.73 23.51 7.25 14.88 -2.95 -
DPS 1.00 2.00 6.00 2.00 5.18 1.00 0.88 2.15%
NAPS 2.00 2.25 2.59 2.34 1.00 1.96 1.74 2.34%
Adjusted Per Share Value based on latest NOSH - 659,670
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 185.75 225.19 228.32 224.17 188.78 196.45 154.58 3.10%
EPS 4.18 -6.17 25.77 23.54 5.61 14.87 -2.96 -
DPS 1.01 1.98 6.01 2.00 4.01 1.00 0.88 2.32%
NAPS 1.9957 2.2518 2.5943 2.343 0.7741 1.9582 1.7431 2.27%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.00 0.60 1.65 1.96 0.95 1.52 0.95 -
P/RPS 0.54 0.27 0.72 0.88 0.39 0.77 0.62 -2.27%
P/EPS 23.88 -9.73 6.41 8.34 13.11 10.22 -32.19 -
EY 4.19 -10.28 15.59 11.99 7.63 9.79 -3.11 -
DY 1.00 3.33 3.64 1.02 5.45 0.66 0.92 1.39%
P/NAPS 0.50 0.27 0.64 0.84 0.95 0.78 0.55 -1.57%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 10/02/10 19/02/09 31/01/08 29/01/07 23/02/06 15/02/05 26/02/04 -
Price 1.03 0.61 1.45 2.89 0.96 1.33 1.14 -
P/RPS 0.55 0.27 0.64 1.29 0.39 0.68 0.74 -4.82%
P/EPS 24.60 -9.89 5.64 12.29 13.25 8.94 -38.63 -
EY 4.07 -10.11 17.75 8.13 7.55 11.19 -2.59 -
DY 0.97 3.28 4.14 0.69 5.40 0.75 0.77 3.91%
P/NAPS 0.52 0.27 0.56 1.24 0.96 0.68 0.66 -3.89%

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