[LINGUI] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
16-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 23.68%
YoY- 186.42%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 496,889 435,012 484,507 377,399 424,082 365,055 436,641 8.97%
PBT 50,879 -30,003 18,327 74,927 67,000 45,000 13,353 143.35%
Tax -5,876 1,937 9,400 -5,822 -11,127 -5,992 -473 433.93%
NP 45,003 -28,066 27,727 69,105 55,873 39,008 12,880 129.73%
-
NP to SH 45,003 -28,066 27,727 69,105 55,873 39,008 12,880 129.73%
-
Tax Rate 11.55% - -51.29% 7.77% 16.61% 13.32% 3.54% -
Total Cost 451,886 463,078 456,780 308,294 368,209 326,047 423,761 4.36%
-
Net Worth 1,662,867 1,631,129 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 17.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - 13,203 - - - 6,555 -
Div Payout % - - 47.62% - - - 50.90% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,662,867 1,631,129 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 17.12%
NOSH 659,868 660,376 660,166 659,398 659,657 660,033 655,531 0.43%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 9.06% -6.45% 5.72% 18.31% 13.18% 10.69% 2.95% -
ROE 2.71% -1.72% 1.67% 4.37% 3.64% 2.65% 0.98% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.30 65.87 73.39 57.23 64.29 55.31 66.61 8.49%
EPS 6.82 -4.25 4.20 10.48 8.47 5.91 1.95 129.88%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 2.52 2.47 2.52 2.40 2.33 2.23 2.00 16.60%
Adjusted Per Share Value based on latest NOSH - 659,398
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 75.42 66.03 73.54 57.28 64.37 55.41 66.28 8.96%
EPS 6.83 -4.26 4.21 10.49 8.48 5.92 1.95 130.10%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.00 -
NAPS 2.524 2.4758 2.5251 2.4021 2.3329 2.2341 1.99 17.12%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.29 1.18 1.85 1.85 1.29 1.12 1.08 -
P/RPS 1.71 1.79 2.52 3.23 2.01 2.03 1.62 3.66%
P/EPS 18.91 -27.76 44.05 17.65 15.23 18.95 54.97 -50.80%
EY 5.29 -3.60 2.27 5.66 6.57 5.28 1.82 103.27%
DY 0.00 0.00 1.08 0.00 0.00 0.00 0.93 -
P/NAPS 0.51 0.48 0.73 0.77 0.55 0.50 0.54 -3.72%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 17/02/12 03/11/11 26/08/11 16/05/11 18/02/11 04/11/10 24/08/10 -
Price 1.49 1.54 1.60 1.76 1.38 1.24 1.13 -
P/RPS 1.98 2.34 2.18 3.08 2.15 2.24 1.70 10.66%
P/EPS 21.85 -36.24 38.10 16.79 16.29 20.98 57.51 -47.45%
EY 4.58 -2.76 2.62 5.95 6.14 4.77 1.74 90.30%
DY 0.00 0.00 1.25 0.00 0.00 0.00 0.88 -
P/NAPS 0.59 0.62 0.63 0.73 0.59 0.56 0.57 2.31%

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