[LINGUI] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
10-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -48.79%
YoY- -67.06%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 1,790,557 1,603,177 1,379,764 1,341,248 1,444,068 1,600,042 1,206,794 6.79%
PBT 48,619 200,280 99,308 -85,455 98,077 263,386 -12,253 -
Tax 9,637 -23,414 -12,510 6,725 27,379 -36,825 1,087 43.81%
NP 58,256 176,866 86,798 -78,730 125,456 226,561 -11,166 -
-
NP to SH 58,256 176,866 86,798 -78,730 125,456 226,561 -11,166 -
-
Tax Rate -19.82% 11.69% 12.60% - -27.92% 13.98% - -
Total Cost 1,732,301 1,426,311 1,292,966 1,419,978 1,318,612 1,373,481 1,217,960 6.04%
-
Net Worth 1,656,112 1,582,557 1,343,999 1,470,419 1,715,113 1,582,259 1,155,062 6.18%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 13,203 6,555 6,621 13,072 39,562 13,189 26,424 -10.91%
Div Payout % 22.66% 3.71% 7.63% 0.00% 31.53% 5.82% 0.00% -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,656,112 1,582,557 1,343,999 1,470,419 1,715,113 1,582,259 1,155,062 6.18%
NOSH 659,805 659,398 671,999 659,380 664,772 659,274 656,285 0.08%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 3.25% 11.03% 6.29% -5.87% 8.69% 14.16% -0.93% -
ROE 3.52% 11.18% 6.46% -5.35% 7.31% 14.32% -0.97% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 271.38 243.13 205.32 203.41 217.23 242.70 183.88 6.69%
EPS 8.83 26.82 12.92 -11.94 18.87 34.37 -1.70 -
DPS 2.00 1.00 0.99 2.00 6.00 2.00 4.03 -11.01%
NAPS 2.51 2.40 2.00 2.23 2.58 2.40 1.76 6.08%
Adjusted Per Share Value based on latest NOSH - 659,805
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 271.78 243.34 209.43 203.58 219.19 242.86 183.17 6.79%
EPS 8.84 26.85 13.17 -11.95 19.04 34.39 -1.69 -
DPS 2.00 1.00 1.01 1.98 6.01 2.00 4.01 -10.93%
NAPS 2.5137 2.4021 2.04 2.2319 2.6033 2.4016 1.7532 6.18%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.56 1.85 1.40 0.53 1.31 3.66 0.98 -
P/RPS 0.57 0.76 0.68 0.26 0.60 1.51 0.53 1.21%
P/EPS 17.67 6.90 10.84 -4.44 6.94 10.65 -57.60 -
EY 5.66 14.50 9.23 -22.53 14.41 9.39 -1.74 -
DY 1.28 0.54 0.70 3.77 4.58 0.55 4.11 -17.65%
P/NAPS 0.62 0.77 0.70 0.24 0.51 1.53 0.56 1.70%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 10/05/12 16/05/11 18/05/10 25/05/09 22/05/08 22/05/07 25/05/06 -
Price 1.53 1.76 1.25 0.92 1.82 3.10 0.97 -
P/RPS 0.56 0.72 0.61 0.45 0.84 1.28 0.53 0.92%
P/EPS 17.33 6.56 9.68 -7.71 9.64 9.02 -57.01 -
EY 5.77 15.24 10.33 -12.98 10.37 11.09 -1.75 -
DY 1.31 0.57 0.79 2.17 3.30 0.65 4.15 -17.46%
P/NAPS 0.61 0.73 0.63 0.41 0.71 1.29 0.55 1.73%

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