[LINGUI] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -12.32%
YoY- 87.72%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,741,400 1,863,802 1,740,048 1,651,043 1,555,381 1,578,274 1,460,220 12.44%
PBT 40,389 41,752 -120,012 205,254 249,236 224,000 180,000 -63.04%
Tax 316 -7,878 7,748 -13,541 -30,588 -34,238 -23,968 -
NP 40,705 33,874 -112,264 191,713 218,648 189,762 156,032 -59.13%
-
NP to SH 40,705 33,874 -112,264 191,713 218,648 189,762 156,032 -59.13%
-
Tax Rate -0.78% 18.87% - 6.60% 12.27% 15.28% 13.32% -
Total Cost 1,700,694 1,829,928 1,852,312 1,459,330 1,336,733 1,388,512 1,304,188 19.34%
-
Net Worth 1,655,027 1,660,748 1,631,129 1,662,480 1,583,131 1,537,362 1,471,875 8.12%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 13,194 - - - -
Div Payout % - - - 6.88% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,655,027 1,660,748 1,631,129 1,662,480 1,583,131 1,537,362 1,471,875 8.12%
NOSH 659,373 659,027 660,376 659,714 659,637 659,812 660,033 -0.06%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.34% 1.82% -6.45% 11.61% 14.06% 12.02% 10.69% -
ROE 2.46% 2.04% -6.88% 11.53% 13.81% 12.34% 10.60% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 264.10 282.81 263.49 250.27 235.79 239.20 221.23 12.52%
EPS 6.17 5.14 -17.00 29.06 33.15 28.76 23.64 -59.12%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.51 2.52 2.47 2.52 2.40 2.33 2.23 8.19%
Adjusted Per Share Value based on latest NOSH - 660,166
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 264.32 282.90 264.11 250.60 236.08 239.56 221.64 12.44%
EPS 6.18 5.14 -17.04 29.10 33.19 28.80 23.68 -59.12%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 2.5121 2.5208 2.4758 2.5234 2.403 2.3335 2.2341 8.12%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.56 1.29 1.18 1.85 1.85 1.29 1.12 -
P/RPS 0.59 0.46 0.45 0.74 0.78 0.54 0.51 10.19%
P/EPS 25.27 25.10 -6.94 6.37 5.58 4.49 4.74 204.86%
EY 3.96 3.98 -14.41 15.71 17.92 22.29 21.11 -67.19%
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 0.62 0.51 0.48 0.73 0.77 0.55 0.50 15.40%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 10/05/12 17/02/12 03/11/11 26/08/11 16/05/11 18/02/11 04/11/10 -
Price 1.53 1.49 1.54 1.60 1.76 1.38 1.24 -
P/RPS 0.58 0.53 0.58 0.64 0.75 0.58 0.56 2.36%
P/EPS 24.78 28.99 -9.06 5.51 5.31 4.80 5.25 181.11%
EY 4.03 3.45 -11.04 18.16 18.83 20.84 19.06 -64.47%
DY 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
P/NAPS 0.61 0.59 0.62 0.63 0.73 0.59 0.56 5.86%

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