[LINGUI] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 155.77%
YoY- 167.7%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 1,474,893 1,441,977 1,379,764 1,223,781 1,224,887 1,292,792 1,341,248 6.53%
PBT 118,617 110,900 99,308 33,825 -43,769 -75,725 -85,455 -
Tax -16,029 -8,772 -12,510 -6,299 -5,587 -8,527 6,725 -
NP 102,588 102,128 86,798 27,526 -49,356 -84,252 -78,730 -
-
NP to SH 102,588 102,128 86,798 27,526 -49,356 -84,252 -78,730 -
-
Tax Rate 13.51% 7.91% 12.60% 18.62% - - - -
Total Cost 1,372,305 1,339,849 1,292,966 1,196,255 1,274,243 1,377,044 1,419,978 -2.24%
-
Net Worth 1,471,875 1,311,063 1,343,999 1,314,782 1,321,207 1,529,594 1,470,419 0.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 6,555 6,555 6,621 6,621 6,621 6,621 13,072 -36.85%
Div Payout % 6.39% 6.42% 7.63% 24.06% 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 1,471,875 1,311,063 1,343,999 1,314,782 1,321,207 1,529,594 1,470,419 0.06%
NOSH 660,033 655,531 671,999 657,391 660,603 662,162 659,380 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.96% 7.08% 6.29% 2.25% -4.03% -6.52% -5.87% -
ROE 6.97% 7.79% 6.46% 2.09% -3.74% -5.51% -5.35% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 223.46 219.97 205.32 186.16 185.42 195.24 203.41 6.46%
EPS 15.54 15.58 12.92 4.19 -7.47 -12.72 -11.94 -
DPS 1.00 1.00 0.99 1.00 1.00 1.00 2.00 -36.97%
NAPS 2.23 2.00 2.00 2.00 2.00 2.31 2.23 0.00%
Adjusted Per Share Value based on latest NOSH - 657,391
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 223.87 218.87 209.43 185.75 185.92 196.23 203.58 6.53%
EPS 15.57 15.50 13.17 4.18 -7.49 -12.79 -11.95 -
DPS 1.00 1.00 1.01 1.01 1.01 1.01 1.98 -36.55%
NAPS 2.2341 1.99 2.04 1.9957 2.0054 2.3217 2.2319 0.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.12 1.08 1.40 1.00 0.99 1.03 0.53 -
P/RPS 0.50 0.49 0.68 0.54 0.53 0.53 0.26 54.58%
P/EPS 7.21 6.93 10.84 23.88 -13.25 -8.10 -4.44 -
EY 13.88 14.43 9.23 4.19 -7.55 -12.35 -22.53 -
DY 0.89 0.93 0.70 1.00 1.01 0.97 3.77 -61.76%
P/NAPS 0.50 0.54 0.70 0.50 0.50 0.45 0.24 63.04%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 04/11/10 24/08/10 18/05/10 10/02/10 05/11/09 18/08/09 25/05/09 -
Price 1.24 1.13 1.25 1.03 1.05 1.09 0.92 -
P/RPS 0.55 0.51 0.61 0.55 0.57 0.56 0.45 14.30%
P/EPS 7.98 7.25 9.68 24.60 -14.05 -8.57 -7.71 -
EY 12.53 13.79 10.33 4.07 -7.12 -11.67 -12.98 -
DY 0.81 0.88 0.79 0.97 0.95 0.92 2.17 -48.12%
P/NAPS 0.56 0.57 0.63 0.52 0.53 0.47 0.41 23.07%

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