[LINGUI] YoY TTM Result on 30-Sep-2012 [#1]

Stock

[LINGUI] LINGUI DEVELOPMENT BHD

Announcement Date

08-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Sep-2012 [#1]

Profit Trend

QoQ- 49.83%

YoY- -43.64%

Quarter Report

LINGUI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
TTM Result
Revenue	1,737,552	1,721,000	1,474,893	1,224,887	1,532,879	1,550,611	1,363,644	4.11%
YoY %	0.96%	16.69%	20.41%	-20.09%	-1.14%	13.71%	-	-
Horiz. %	127.42%	126.21%	108.16%	89.82%	112.41%	113.71%	100.00%	-
PBT	66,032	130,251	118,617	-43,769	30,819	223,114	77,741	-2.68%
YoY %	-49.30%	9.81%	371.01%	-242.02%	-86.19%	187.00%	-	-
Horiz. %	84.94%	167.54%	152.58%	-56.30%	39.64%	287.00%	100.00%	-
Tax	4,219	-5,612	-16,029	-5,587	11,430	-9,787	-1,137	-
YoY %	175.18%	64.99%	-186.90%	-148.88%	216.79%	-760.77%	-	-
Horiz. %	-371.06%	493.58%	1,409.76%	491.38%	-1,005.28%	860.77%	100.00%	-
NP	70,251	124,639	102,588	-49,356	42,249	213,327	76,604	-1.43%
YoY %	-43.64%	21.49%	307.85%	-216.82%	-80.20%	178.48%	-	-
Horiz. %	91.71%	162.71%	133.92%	-64.43%	55.15%	278.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,251	124,639	102,588	-49,356	42,249	213,327	76,604	-1.43%
YoY %	-43.64%	21.49%	307.85%	-216.82%	-80.20%	178.48%	-	-
Horiz. %	91.71%	162.71%	133.92%	-64.43%	55.15%	278.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-6.39%	4.31%	13.51%	-	-37.09%	4.39%	1.46%	-
YoY %	-248.26%	-68.10%	0.00%	-	-944.87%	200.68%	-	-
Horiz. %	-437.67%	295.21%	925.34%	-	-2,540.41%	300.68%	100.00%	-
Total Cost	1,667,301	1,596,361	1,372,305	1,274,243	1,490,630	1,337,284	1,287,040	4.40%
YoY %	4.44%	16.33%	7.70%	-14.52%	11.47%	3.90%	-	-
Horiz. %	129.55%	124.03%	106.62%	99.01%	115.82%	103.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,688,387	1,631,129	1,471,875	1,321,207	1,673,279	1,681,119	1,451,073	2.55%
YoY %	3.51%	10.82%	11.40%	-21.04%	-0.47%	15.85%	-	-
Horiz. %	116.35%	112.41%	101.43%	91.05%	115.31%	115.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Dividend
Div	6,595	13,203	6,555	6,621	13,072	39,562	13,189	-10.89%
YoY %	-50.05%	101.42%	-1.00%	-49.35%	-66.96%	199.96%	-	-
Horiz. %	50.00%	100.11%	49.70%	50.20%	99.11%	299.96%	100.00%	-
Div Payout %	9.39%	10.59%	6.39%	0.00%	30.94%	18.55%	17.22%	-
YoY %	-11.33%	65.73%	0.00%	0.00%	66.79%	7.72%	-	-
Horiz. %	54.53%	61.50%	37.11%	0.00%	179.67%	107.72%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Equity
Net Worth	1,688,387	1,631,129	1,471,875	1,321,207	1,673,279	1,681,119	1,451,073	2.55%
YoY %	3.51%	10.82%	11.40%	-21.04%	-0.47%	15.85%	-	-
Horiz. %	116.35%	112.41%	101.43%	91.05%	115.31%	115.85%	100.00%	-
NOSH	662,112	660,376	660,033	660,603	663,999	659,262	659,578	0.06%
YoY %	0.26%	0.05%	-0.09%	-0.51%	0.72%	-0.05%	-	-
Horiz. %	100.38%	100.12%	100.07%	100.16%	100.67%	99.95%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Ratio Analysis
NP Margin	4.04%	7.24%	6.96%	-4.03%	2.76%	13.76%	5.62%	-
YoY %	-44.20%	4.02%	272.70%	-246.01%	-79.94%	144.84%	-	-
Horiz. %	71.89%	128.83%	123.84%	-71.71%	49.11%	244.84%	100.00%	-
ROE	4.16%	7.64%	6.97%	-3.74%	2.52%	12.69%	5.28%	-
YoY %	-45.55%	9.61%	286.36%	-248.41%	-80.14%	140.34%	-	-
Horiz. %	78.79%	144.70%	132.01%	-70.83%	47.73%	240.34%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Per Share
RPS	262.43	260.61	223.46	185.42	230.86	235.20	206.74	4.05%
YoY %	0.70%	16.62%	20.52%	-19.68%	-1.85%	13.77%	-	-
Horiz. %	126.94%	126.06%	108.09%	89.69%	111.67%	113.77%	100.00%	-
EPS	10.61	18.87	15.54	-7.47	6.36	32.36	11.61	-1.48%
YoY %	-43.77%	21.43%	308.03%	-217.45%	-80.35%	178.73%	-	-
Horiz. %	91.39%	162.53%	133.85%	-64.34%	54.78%	278.73%	100.00%	-
DPS	1.00	2.00	1.00	1.00	2.00	6.00	2.00	-10.90%
YoY %	-50.00%	100.00%	0.00%	-50.00%	-66.67%	200.00%	-	-
Horiz. %	50.00%	100.00%	50.00%	50.00%	100.00%	300.00%	100.00%	-
NAPS	2.55	2.47	2.23	2.00	2.52	2.55	2.20	2.48%
YoY %	3.24%	10.76%	11.50%	-20.63%	-1.18%	15.91%	-	-
Horiz. %	115.91%	112.27%	101.36%	90.91%	114.55%	115.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Adjusted Per Share Value based on latest NOSH - 662,112
RPS	263.74	261.22	223.87	185.92	232.67	235.36	206.98	4.11%
YoY %	0.96%	16.68%	20.41%	-20.09%	-1.14%	13.71%	-	-
Horiz. %	127.42%	126.21%	108.16%	89.83%	112.41%	113.71%	100.00%	-
EPS	10.66	18.92	15.57	-7.49	6.41	32.38	11.63	-1.43%
YoY %	-43.66%	21.52%	307.88%	-216.85%	-80.20%	178.42%	-	-
Horiz. %	91.66%	162.68%	133.88%	-64.40%	55.12%	278.42%	100.00%	-
DPS	1.00	2.00	1.00	1.01	1.98	6.01	2.00	-10.90%
YoY %	-50.00%	100.00%	-0.99%	-48.99%	-67.05%	200.50%	-	-
Horiz. %	50.00%	100.00%	50.00%	50.50%	99.00%	300.50%	100.00%	-
NAPS	2.5627	2.4758	2.2341	2.0054	2.5398	2.5517	2.2025	2.55%
YoY %	3.51%	10.82%	11.40%	-21.04%	-0.47%	15.85%	-	-
Horiz. %	116.35%	112.41%	101.43%	91.05%	115.31%	115.85%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	-
Price	1.59	1.18	1.12	0.99	1.17	2.03	1.01	-
P/RPS	0.61	0.45	0.50	0.53	0.51	0.86	0.49	3.71%
YoY %	35.56%	-10.00%	-5.66%	3.92%	-40.70%	75.51%	-	-
Horiz. %	124.49%	91.84%	102.04%	108.16%	104.08%	175.51%	100.00%	-
P/EPS	14.99	6.25	7.21	-13.25	18.39	6.27	8.70	9.48%
YoY %	139.84%	-13.31%	154.42%	-172.05%	193.30%	-27.93%	-	-
Horiz. %	172.30%	71.84%	82.87%	-152.30%	211.38%	72.07%	100.00%	-
EY	6.67	15.99	13.88	-7.55	5.44	15.94	11.50	-8.67%
YoY %	-58.29%	15.20%	283.84%	-238.79%	-65.87%	38.61%	-	-
Horiz. %	58.00%	139.04%	120.70%	-65.65%	47.30%	138.61%	100.00%	-
DY	0.63	1.69	0.89	1.01	1.71	2.96	1.98	-17.36%
YoY %	-62.72%	89.89%	-11.88%	-40.94%	-42.23%	49.49%	-	-
Horiz. %	31.82%	85.35%	44.95%	51.01%	86.36%	149.49%	100.00%	-
P/NAPS	0.62	0.48	0.50	0.50	0.46	0.80	0.46	5.09%
YoY %	29.17%	-4.00%	0.00%	8.70%	-42.50%	73.91%	-	-
Horiz. %	134.78%	104.35%	108.70%	108.70%	100.00%	173.91%	100.00%	-

	30/09/12	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	CAGR
Price Multiplier on Announcement Date
Date	08/11/12	03/11/11	04/11/10	05/11/09	19/11/08	16/11/07	16/11/06	-
Price	1.60	1.54	1.24	1.05	0.69	1.90	1.19	-
P/RPS	0.61	0.59	0.55	0.57	0.30	0.81	0.58	0.84%
YoY %	3.39%	7.27%	-3.51%	90.00%	-62.96%	39.66%	-	-
Horiz. %	105.17%	101.72%	94.83%	98.28%	51.72%	139.66%	100.00%	-
P/EPS	15.08	8.16	7.98	-14.05	10.84	5.87	10.25	6.64%
YoY %	84.80%	2.26%	156.80%	-229.61%	84.67%	-42.73%	-	-
Horiz. %	147.12%	79.61%	77.85%	-137.07%	105.76%	57.27%	100.00%	-
EY	6.63	12.26	12.53	-7.12	9.22	17.03	9.76	-6.23%
YoY %	-45.92%	-2.15%	275.98%	-177.22%	-45.86%	74.49%	-	-
Horiz. %	67.93%	125.61%	128.38%	-72.95%	94.47%	174.49%	100.00%	-
DY	0.62	1.30	0.81	0.95	2.90	3.16	1.68	-15.29%
YoY %	-52.31%	60.49%	-14.74%	-67.24%	-8.23%	88.10%	-	-
Horiz. %	36.90%	77.38%	48.21%	56.55%	172.62%	188.10%	100.00%	-
P/NAPS	0.63	0.62	0.56	0.53	0.27	0.75	0.54	2.60%
YoY %	1.61%	10.71%	5.66%	96.30%	-64.00%	38.89%	-	-
Horiz. %	116.67%	114.81%	103.70%	98.15%	50.00%	138.89%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos