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

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
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,737,552 1,721,000 1,474,893 1,224,887 1,532,879 1,550,611 1,363,644 4.11%
PBT 66,032 130,251 118,617 -43,769 30,819 223,114 77,741 -2.68%
Tax 4,219 -5,612 -16,029 -5,587 11,430 -9,787 -1,137 -
NP 70,251 124,639 102,588 -49,356 42,249 213,327 76,604 -1.43%
-
NP to SH 70,251 124,639 102,588 -49,356 42,249 213,327 76,604 -1.43%
-
Tax Rate -6.39% 4.31% 13.51% - -37.09% 4.39% 1.46% -
Total Cost 1,667,301 1,596,361 1,372,305 1,274,243 1,490,630 1,337,284 1,287,040 4.40%
-
Net Worth 1,688,387 1,631,129 1,471,875 1,321,207 1,673,279 1,681,119 1,451,073 2.55%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 6,595 13,203 6,555 6,621 13,072 39,562 13,189 -10.89%
Div Payout % 9.39% 10.59% 6.39% 0.00% 30.94% 18.55% 17.22% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 1,688,387 1,631,129 1,471,875 1,321,207 1,673,279 1,681,119 1,451,073 2.55%
NOSH 662,112 660,376 660,033 660,603 663,999 659,262 659,578 0.06%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.04% 7.24% 6.96% -4.03% 2.76% 13.76% 5.62% -
ROE 4.16% 7.64% 6.97% -3.74% 2.52% 12.69% 5.28% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 262.43 260.61 223.46 185.42 230.86 235.20 206.74 4.05%
EPS 10.61 18.87 15.54 -7.47 6.36 32.36 11.61 -1.48%
DPS 1.00 2.00 1.00 1.00 2.00 6.00 2.00 -10.90%
NAPS 2.55 2.47 2.23 2.00 2.52 2.55 2.20 2.48%
Adjusted Per Share Value based on latest NOSH - 662,112
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 263.74 261.22 223.87 185.92 232.67 235.36 206.98 4.11%
EPS 10.66 18.92 15.57 -7.49 6.41 32.38 11.63 -1.43%
DPS 1.00 2.00 1.00 1.01 1.98 6.01 2.00 -10.90%
NAPS 2.5627 2.4758 2.2341 2.0054 2.5398 2.5517 2.2025 2.55%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.59 1.18 1.12 0.99 1.17 2.03 1.01 -
P/RPS 0.61 0.45 0.50 0.53 0.51 0.86 0.49 3.71%
P/EPS 14.99 6.25 7.21 -13.25 18.39 6.27 8.70 9.48%
EY 6.67 15.99 13.88 -7.55 5.44 15.94 11.50 -8.67%
DY 0.63 1.69 0.89 1.01 1.71 2.96 1.98 -17.36%
P/NAPS 0.62 0.48 0.50 0.50 0.46 0.80 0.46 5.09%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 08/11/12 03/11/11 04/11/10 05/11/09 19/11/08 16/11/07 16/11/06 -
Price 1.60 1.54 1.24 1.05 0.69 1.90 1.19 -
P/RPS 0.61 0.59 0.55 0.57 0.30 0.81 0.58 0.84%
P/EPS 15.08 8.16 7.98 -14.05 10.84 5.87 10.25 6.64%
EY 6.63 12.26 12.53 -7.12 9.22 17.03 9.76 -6.23%
DY 0.62 1.30 0.81 0.95 2.90 3.16 1.68 -15.29%
P/NAPS 0.63 0.62 0.56 0.53 0.27 0.75 0.54 2.60%

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