[LINGUI] YoY 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- -59.88%
YoY- 115.27%
Quarter Report
Latest QR
Upcoming QR
LINGUI's Result
LINGUI's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 488,536 484,507 436,641 374,428 422,884 377,590 348,041 5.80%
PBT 13,513 18,327 13,353 1,761 -7,969 39,923 4,826 18.70%
Tax 2,844 9,400 -473 -4,211 11,041 5,310 12,198 -21.53%
NP 16,357 27,727 12,880 -2,450 3,072 45,233 17,024 -0.66%
-
NP to SH 16,357 27,727 12,880 -2,450 3,072 45,233 17,024 -0.66%
-
Tax Rate -21.05% -51.29% 3.54% 239.13% - -13.30% -252.76% -
Total Cost 472,179 456,780 423,761 376,878 419,812 332,357 331,017 6.09%
-
Net Worth 1,695,060 1,663,620 1,311,063 1,529,594 1,673,259 1,674,807 659,475 17.02%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,595 13,203 6,555 6,621 13,072 39,562 13,189 -10.89%
Div Payout % 40.32% 47.62% 50.90% 0.00% 425.53% 87.46% 77.48% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,695,060 1,663,620 1,311,063 1,529,594 1,673,259 1,674,807 659,475 17.02%
NOSH 659,556 660,166 655,531 662,162 653,617 659,373 659,475 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.35% 5.72% 2.95% -0.65% 0.73% 11.98% 4.89% -
ROE 0.96% 1.67% 0.98% -0.16% 0.18% 2.70% 2.58% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 74.07 73.39 66.61 56.55 64.70 57.26 52.78 5.80%
EPS 2.48 4.20 1.95 -0.37 0.47 6.86 2.58 -0.65%
DPS 1.00 2.00 1.00 1.00 2.00 6.00 2.00 -10.90%
NAPS 2.57 2.52 2.00 2.31 2.56 2.54 1.00 17.01%
Adjusted Per Share Value based on latest NOSH - 660,166
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 74.15 73.54 66.28 56.83 64.19 57.31 52.83 5.80%
EPS 2.48 4.21 1.95 -0.37 0.47 6.87 2.58 -0.65%
DPS 1.00 2.00 1.00 1.01 1.98 6.01 2.00 -10.90%
NAPS 2.5729 2.5251 1.99 2.3217 2.5398 2.5421 1.001 17.02%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.57 1.85 1.08 1.03 1.51 3.26 0.95 -
P/RPS 2.12 2.52 1.62 1.82 2.33 5.69 1.80 2.76%
P/EPS 63.31 44.05 54.97 -278.38 321.28 47.52 36.80 9.45%
EY 1.58 2.27 1.82 -0.36 0.31 2.10 2.72 -8.64%
DY 0.64 1.08 0.93 0.97 1.32 1.84 2.11 -18.01%
P/NAPS 0.61 0.73 0.54 0.45 0.59 1.28 0.95 -7.11%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 24/08/10 18/08/09 15/08/08 20/08/07 18/08/06 -
Price 1.55 1.60 1.13 1.09 1.25 2.04 1.10 -
P/RPS 2.09 2.18 1.70 1.93 1.93 3.56 2.08 0.07%
P/EPS 62.50 38.10 57.51 -294.59 265.96 29.74 42.61 6.58%
EY 1.60 2.62 1.74 -0.34 0.38 3.36 2.35 -6.20%
DY 0.65 1.25 0.88 0.92 1.60 2.94 1.82 -15.75%
P/NAPS 0.60 0.63 0.57 0.47 0.49 0.80 1.10 -9.60%

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