[LINGUI] QoQ TTM Result on 31-Dec-2010 [#2]

Stock
[LINGUI] LINGUI DEVELOPMENT BHD
Announcement Date
18-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 28.56%
YoY- 379.14%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,721,000 1,651,043 1,603,177 1,585,860 1,474,893 1,441,977 1,379,764 15.85%
PBT 130,251 205,254 200,280 150,410 118,617 110,900 99,308 19.80%
Tax -5,612 -13,541 -23,414 -18,522 -16,029 -8,772 -12,510 -41.37%
NP 124,639 191,713 176,866 131,888 102,588 102,128 86,798 27.25%
-
NP to SH 124,639 191,713 176,866 131,888 102,588 102,128 86,798 27.25%
-
Tax Rate 4.31% 6.60% 11.69% 12.31% 13.51% 7.91% 12.60% -
Total Cost 1,596,361 1,459,330 1,426,311 1,453,972 1,372,305 1,339,849 1,292,966 15.07%
-
Net Worth 1,631,129 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 13.76%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 13,203 13,203 6,555 6,555 6,555 6,555 6,621 58.36%
Div Payout % 10.59% 6.89% 3.71% 4.97% 6.39% 6.42% 7.63% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,631,129 1,663,620 1,582,557 1,537,002 1,471,875 1,311,063 1,343,999 13.76%
NOSH 660,376 660,166 659,398 659,657 660,033 655,531 671,999 -1.15%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.24% 11.61% 11.03% 8.32% 6.96% 7.08% 6.29% -
ROE 7.64% 11.52% 11.18% 8.58% 6.97% 7.79% 6.46% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 260.61 250.09 243.13 240.41 223.46 219.97 205.32 17.21%
EPS 18.87 29.04 26.82 19.99 15.54 15.58 12.92 28.69%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 0.99 59.73%
NAPS 2.47 2.52 2.40 2.33 2.23 2.00 2.00 15.09%
Adjusted Per Share Value based on latest NOSH - 659,657
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 261.22 250.60 243.34 240.71 223.87 218.87 209.43 15.85%
EPS 18.92 29.10 26.85 20.02 15.57 15.50 13.17 27.29%
DPS 2.00 2.00 1.00 1.00 1.00 1.00 1.01 57.62%
NAPS 2.4758 2.5251 2.4021 2.3329 2.2341 1.99 2.04 13.76%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.18 1.85 1.85 1.29 1.12 1.08 1.40 -
P/RPS 0.45 0.74 0.76 0.54 0.50 0.49 0.68 -24.04%
P/EPS 6.25 6.37 6.90 6.45 7.21 6.93 10.84 -30.70%
EY 15.99 15.70 14.50 15.50 13.88 14.43 9.23 44.19%
DY 1.69 1.08 0.54 0.78 0.89 0.93 0.70 79.87%
P/NAPS 0.48 0.73 0.77 0.55 0.50 0.54 0.70 -22.22%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 03/11/11 26/08/11 16/05/11 18/02/11 04/11/10 24/08/10 18/05/10 -
Price 1.54 1.60 1.76 1.38 1.24 1.13 1.25 -
P/RPS 0.59 0.64 0.72 0.57 0.55 0.51 0.61 -2.19%
P/EPS 8.16 5.51 6.56 6.90 7.98 7.25 9.68 -10.75%
EY 12.26 18.15 15.24 14.49 12.53 13.79 10.33 12.08%
DY 1.30 1.25 0.57 0.72 0.81 0.88 0.79 39.34%
P/NAPS 0.62 0.63 0.73 0.59 0.56 0.57 0.63 -1.06%

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