[LINGUI] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -8.63%
YoY- 209.1%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,578,274 1,460,220 1,441,977 1,340,448 1,290,508 1,328,556 1,292,792 14.18%
PBT 224,000 180,000 110,900 130,062 144,980 149,132 -75,725 -
Tax -34,238 -23,968 -8,772 -11,065 -14,738 5,060 -8,527 151.98%
NP 189,762 156,032 102,128 118,997 130,242 154,192 -84,252 -
-
NP to SH 189,762 156,032 102,128 118,997 130,242 154,192 -84,252 -
-
Tax Rate 15.28% 13.32% 7.91% 8.51% 10.17% -3.39% - -
Total Cost 1,388,512 1,304,188 1,339,849 1,221,450 1,160,266 1,174,364 1,377,044 0.55%
-
Net Worth 1,537,362 1,471,875 1,452,805 1,317,928 1,320,694 1,321,207 1,524,057 0.57%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 6,603 - - - 6,597 -
Div Payout % - - 6.47% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,537,362 1,471,875 1,452,805 1,317,928 1,320,694 1,321,207 1,524,057 0.57%
NOSH 659,812 660,033 660,366 658,964 660,347 660,603 659,765 0.00%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 12.02% 10.69% 7.08% 8.88% 10.09% 11.61% -6.52% -
ROE 12.34% 10.60% 7.03% 9.03% 9.86% 11.67% -5.53% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 239.20 221.23 218.36 203.42 195.43 201.11 195.95 14.17%
EPS 28.76 23.64 15.48 18.04 19.74 23.36 -12.77 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.33 2.23 2.20 2.00 2.00 2.00 2.31 0.57%
Adjusted Per Share Value based on latest NOSH - 671,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 239.56 221.64 218.87 203.46 195.88 201.66 196.23 14.18%
EPS 28.80 23.68 15.50 18.06 19.77 23.40 -12.79 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.3335 2.2341 2.2052 2.0004 2.0046 2.0054 2.3133 0.57%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.29 1.12 1.08 1.40 1.00 0.99 1.03 -
P/RPS 0.54 0.51 0.49 0.69 0.51 0.49 0.53 1.25%
P/EPS 4.49 4.74 6.98 7.75 5.07 4.24 -8.07 -
EY 22.29 21.11 14.32 12.90 19.72 23.58 -12.40 -
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.97 -
P/NAPS 0.55 0.50 0.49 0.70 0.50 0.50 0.45 14.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 04/11/10 24/08/10 18/05/10 10/02/10 05/11/09 18/08/09 -
Price 1.38 1.24 1.13 1.25 1.03 1.05 1.09 -
P/RPS 0.58 0.56 0.52 0.61 0.53 0.52 0.56 2.36%
P/EPS 4.80 5.25 7.31 6.92 5.22 4.50 -8.54 -
EY 20.84 19.06 13.69 14.45 19.15 22.23 -11.72 -
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.92 -
P/NAPS 0.59 0.56 0.51 0.63 0.52 0.53 0.47 16.32%

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