[LINGUI] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
08-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 49.83%
YoY- -43.64%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,692,087 1,737,552 1,794,586 1,790,557 1,793,807 1,721,000 1,651,043 1.64%
PBT 1,833 66,032 43,805 48,619 114,130 130,251 205,254 -95.63%
Tax 13,335 4,219 3,081 9,637 -361 -5,612 -13,541 -
NP 15,168 70,251 46,886 58,256 113,769 124,639 191,713 -81.42%
-
NP to SH 15,168 70,251 46,886 58,256 113,769 124,639 191,713 -81.42%
-
Tax Rate -727.50% -6.39% -7.03% -19.82% 0.32% 4.31% 6.60% -
Total Cost 1,676,919 1,667,301 1,747,700 1,732,301 1,680,038 1,596,361 1,459,330 9.66%
-
Net Worth 1,666,823 1,688,387 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 0.12%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,595 6,595 6,595 13,203 13,203 13,203 13,203 -36.91%
Div Payout % 43.48% 9.39% 14.07% 22.66% 11.61% 10.59% 6.89% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,666,823 1,688,387 1,695,060 1,656,112 1,662,867 1,631,129 1,663,620 0.12%
NOSH 658,823 662,112 659,556 659,805 659,868 660,376 660,166 -0.13%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.90% 4.04% 2.61% 3.25% 6.34% 7.24% 11.61% -
ROE 0.91% 4.16% 2.77% 3.52% 6.84% 7.64% 11.52% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 256.83 262.43 272.09 271.38 271.84 260.61 250.09 1.78%
EPS 2.30 10.61 7.11 8.83 17.24 18.87 29.04 -81.41%
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -36.87%
NAPS 2.53 2.55 2.57 2.51 2.52 2.47 2.52 0.26%
Adjusted Per Share Value based on latest NOSH - 662,112
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 256.83 263.74 272.39 271.78 272.27 261.22 250.60 1.64%
EPS 2.30 10.66 7.12 8.84 17.27 18.92 29.10 -81.44%
DPS 1.00 1.00 1.00 2.00 2.00 2.00 2.00 -36.87%
NAPS 2.53 2.5627 2.5729 2.5137 2.524 2.4758 2.5251 0.12%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.60 1.59 1.57 1.56 1.29 1.18 1.85 -
P/RPS 0.62 0.61 0.58 0.57 0.47 0.45 0.74 -11.07%
P/EPS 69.50 14.99 22.09 17.67 7.48 6.25 6.37 388.37%
EY 1.44 6.67 4.53 5.66 13.37 15.99 15.70 -79.51%
DY 0.62 0.63 0.64 1.28 1.55 1.69 1.08 -30.81%
P/NAPS 0.63 0.62 0.61 0.62 0.51 0.48 0.73 -9.31%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 15/02/13 08/11/12 30/08/12 10/05/12 17/02/12 03/11/11 26/08/11 -
Price 1.62 1.60 1.55 1.53 1.49 1.54 1.60 -
P/RPS 0.63 0.61 0.57 0.56 0.55 0.59 0.64 -1.03%
P/EPS 70.36 15.08 21.80 17.33 8.64 8.16 5.51 442.12%
EY 1.42 6.63 4.59 5.77 11.57 12.26 18.15 -81.56%
DY 0.62 0.62 0.65 1.31 1.34 1.30 1.25 -37.20%
P/NAPS 0.64 0.63 0.60 0.61 0.59 0.62 0.63 1.05%

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