[LINGUI] QoQ Quarter Result on 30-Sep-2010 [#1]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
04-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 202.86%
YoY- 1.19%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 484,507 377,399 424,082 365,055 436,641 360,082 313,115 33.88%
PBT 18,327 74,927 67,000 45,000 13,353 25,057 35,207 -35.36%
Tax 9,400 -5,822 -11,127 -5,992 -473 -930 -8,634 -
NP 27,727 69,105 55,873 39,008 12,880 24,127 26,573 2.88%
-
NP to SH 27,727 69,105 55,873 39,008 12,880 24,127 26,573 2.88%
-
Tax Rate -51.29% 7.77% 16.61% 13.32% 3.54% 3.71% 24.52% -
Total Cost 456,780 308,294 368,209 326,047 423,761 335,955 286,542 36.57%
-
Net Worth 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 1,314,782 17.03%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 13,203 - - - 6,555 - - -
Div Payout % 47.62% - - - 50.90% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 1,314,782 17.03%
NOSH 660,166 659,398 659,657 660,033 655,531 671,999 657,391 0.28%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.72% 18.31% 13.18% 10.69% 2.95% 6.70% 8.49% -
ROE 1.67% 4.37% 3.64% 2.65% 0.98% 1.80% 2.02% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 73.39 57.23 64.29 55.31 66.61 53.58 47.63 33.51%
EPS 4.20 10.48 8.47 5.91 1.95 3.66 4.03 2.80%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.52 2.40 2.33 2.23 2.00 2.00 2.00 16.70%
Adjusted Per Share Value based on latest NOSH - 660,033
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 73.54 57.28 64.37 55.41 66.28 54.66 47.53 33.88%
EPS 4.21 10.49 8.48 5.92 1.95 3.66 4.03 2.96%
DPS 2.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 2.5251 2.4021 2.3329 2.2341 1.99 2.04 1.9957 17.03%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.85 1.85 1.29 1.12 1.08 1.40 1.00 -
P/RPS 2.52 3.23 2.01 2.03 1.62 2.61 2.10 12.96%
P/EPS 44.05 17.65 15.23 18.95 54.97 38.99 24.74 47.05%
EY 2.27 5.66 6.57 5.28 1.82 2.56 4.04 -31.97%
DY 1.08 0.00 0.00 0.00 0.93 0.00 0.00 -
P/NAPS 0.73 0.77 0.55 0.50 0.54 0.70 0.50 28.78%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 16/05/11 18/02/11 04/11/10 24/08/10 18/05/10 10/02/10 -
Price 1.60 1.76 1.38 1.24 1.13 1.25 1.03 -
P/RPS 2.18 3.08 2.15 2.24 1.70 2.33 2.16 0.61%
P/EPS 38.10 16.79 16.29 20.98 57.51 34.82 25.48 30.85%
EY 2.62 5.95 6.14 4.77 1.74 2.87 3.92 -23.61%
DY 1.25 0.00 0.00 0.00 0.88 0.00 0.00 -
P/NAPS 0.63 0.73 0.59 0.56 0.57 0.63 0.52 13.68%

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