[LINGUI] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
03-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -34.99%
YoY- 21.49%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,794,586 1,790,557 1,793,807 1,721,000 1,651,043 1,603,177 1,585,860 8.60%
PBT 43,805 48,619 114,130 130,251 205,254 200,280 150,410 -56.09%
Tax 3,081 9,637 -361 -5,612 -13,541 -23,414 -18,522 -
NP 46,886 58,256 113,769 124,639 191,713 176,866 131,888 -49.84%
-
NP to SH 46,886 58,256 113,769 124,639 191,713 176,866 131,888 -49.84%
-
Tax Rate -7.03% -19.82% 0.32% 4.31% 6.60% 11.69% 12.31% -
Total Cost 1,747,700 1,732,301 1,680,038 1,596,361 1,459,330 1,426,311 1,453,972 13.06%
-
Net Worth 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 1,582,557 1,537,002 6.74%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,595 13,203 13,203 13,203 13,203 6,555 6,555 0.40%
Div Payout % 14.07% 22.66% 11.61% 10.59% 6.89% 3.71% 4.97% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 1,582,557 1,537,002 6.74%
NOSH 659,556 659,805 659,868 660,376 660,166 659,398 659,657 -0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.61% 3.25% 6.34% 7.24% 11.61% 11.03% 8.32% -
ROE 2.77% 3.52% 6.84% 7.64% 11.52% 11.18% 8.58% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 272.09 271.38 271.84 260.61 250.09 243.13 240.41 8.61%
EPS 7.11 8.83 17.24 18.87 29.04 26.82 19.99 -49.83%
DPS 1.00 2.00 2.00 2.00 2.00 1.00 1.00 0.00%
NAPS 2.57 2.51 2.52 2.47 2.52 2.40 2.33 6.76%
Adjusted Per Share Value based on latest NOSH - 660,376
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 272.39 271.78 272.27 261.22 250.60 243.34 240.71 8.60%
EPS 7.12 8.84 17.27 18.92 29.10 26.85 20.02 -49.83%
DPS 1.00 2.00 2.00 2.00 2.00 1.00 1.00 0.00%
NAPS 2.5729 2.5137 2.524 2.4758 2.5251 2.4021 2.3329 6.75%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.57 1.56 1.29 1.18 1.85 1.85 1.29 -
P/RPS 0.58 0.57 0.47 0.45 0.74 0.76 0.54 4.88%
P/EPS 22.09 17.67 7.48 6.25 6.37 6.90 6.45 127.37%
EY 4.53 5.66 13.37 15.99 15.70 14.50 15.50 -55.99%
DY 0.64 1.28 1.55 1.69 1.08 0.54 0.78 -12.36%
P/NAPS 0.61 0.62 0.51 0.48 0.73 0.77 0.55 7.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 10/05/12 17/02/12 03/11/11 26/08/11 16/05/11 18/02/11 -
Price 1.55 1.53 1.49 1.54 1.60 1.76 1.38 -
P/RPS 0.57 0.56 0.55 0.59 0.64 0.72 0.57 0.00%
P/EPS 21.80 17.33 8.64 8.16 5.51 6.56 6.90 115.46%
EY 4.59 5.77 11.57 12.26 18.15 15.24 14.49 -53.56%
DY 0.65 1.31 1.34 1.30 1.25 0.57 0.72 -6.59%
P/NAPS 0.60 0.61 0.59 0.62 0.63 0.73 0.59 1.12%

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