[LINGUI] QoQ Quarter Result on 31-Mar-2010 [#3]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9.2%
YoY- 168.65%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 424,082 365,055 436,641 360,082 313,115 332,139 374,428 8.63%
PBT 67,000 45,000 13,353 25,057 35,207 37,283 1,761 1023.73%
Tax -11,127 -5,992 -473 -930 -8,634 1,265 -4,211 90.79%
NP 55,873 39,008 12,880 24,127 26,573 38,548 -2,450 -
-
NP to SH 55,873 39,008 12,880 24,127 26,573 38,548 -2,450 -
-
Tax Rate 16.61% 13.32% 3.54% 3.71% 24.52% -3.39% 239.13% -
Total Cost 368,209 326,047 423,761 335,955 286,542 293,591 376,878 -1.53%
-
Net Worth 1,537,002 1,471,875 1,311,063 1,343,999 1,314,782 1,321,207 1,529,594 0.32%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 6,555 - - - 6,621 -
Div Payout % - - 50.90% - - - 0.00% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,537,002 1,471,875 1,311,063 1,343,999 1,314,782 1,321,207 1,529,594 0.32%
NOSH 659,657 660,033 655,531 671,999 657,391 660,603 662,162 -0.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.18% 10.69% 2.95% 6.70% 8.49% 11.61% -0.65% -
ROE 3.64% 2.65% 0.98% 1.80% 2.02% 2.92% -0.16% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.29 55.31 66.61 53.58 47.63 50.28 56.55 8.90%
EPS 8.47 5.91 1.95 3.66 4.03 5.84 -0.37 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 2.33 2.23 2.00 2.00 2.00 2.00 2.31 0.57%
Adjusted Per Share Value based on latest NOSH - 671,999
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.37 55.41 66.28 54.66 47.53 50.41 56.83 8.63%
EPS 8.48 5.92 1.95 3.66 4.03 5.85 -0.37 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.01 -
NAPS 2.3329 2.2341 1.99 2.04 1.9957 2.0054 2.3217 0.32%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.29 1.12 1.08 1.40 1.00 0.99 1.03 -
P/RPS 2.01 2.03 1.62 2.61 2.10 1.97 1.82 6.82%
P/EPS 15.23 18.95 54.97 38.99 24.74 16.97 -278.38 -
EY 6.57 5.28 1.82 2.56 4.04 5.89 -0.36 -
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.97 -
P/NAPS 0.55 0.50 0.54 0.70 0.50 0.50 0.45 14.27%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 18/02/11 04/11/10 24/08/10 18/05/10 10/02/10 05/11/09 18/08/09 -
Price 1.38 1.24 1.13 1.25 1.03 1.05 1.09 -
P/RPS 2.15 2.24 1.70 2.33 2.16 2.09 1.93 7.44%
P/EPS 16.29 20.98 57.51 34.82 25.48 17.99 -294.59 -
EY 6.14 4.77 1.74 2.87 3.92 5.56 -0.34 -
DY 0.00 0.00 0.88 0.00 0.00 0.00 0.92 -
P/NAPS 0.59 0.56 0.57 0.63 0.52 0.53 0.47 16.32%

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