LINGUI DEVELOPMENT BHD

KLSE (MYR): LINGUI (2011)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.62

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,658,804 1,692,087 1,794,586 1,651,043 1,441,977 1,292,792 1,489,363 1,629,591 1,237,071 1,309,437 1,162,152 983,089 6.90%
PBT -42,192 1,833 43,805 205,254 110,900 -75,725 53,417 298,485 -15,306 82,038 45,400 30,419 4.13%
Tax 12,630 13,335 3,081 -13,541 -8,772 -8,527 29,878 -43,713 10,331 6,086 -2,517 -17,813 -
NP -29,562 15,168 46,886 191,713 102,128 -84,252 83,295 254,772 -4,975 88,124 42,883 12,606 15.69%
-
NP to SH -29,562 15,168 46,886 191,713 102,128 -84,252 83,295 254,772 -4,975 88,124 42,883 12,606 15.69%
-
Tax Rate - -727.50% -7.03% 6.60% 7.91% - -55.93% 14.64% - -7.42% 5.54% 58.56% -
Total Cost 1,688,366 1,676,919 1,747,700 1,459,330 1,339,849 1,377,044 1,406,068 1,374,819 1,242,046 1,221,313 1,119,269 970,483 6.74%
-
Net Worth 1,669,461 1,666,823 1,694,754 1,662,480 1,452,805 1,524,057 1,688,322 1,675,610 1,311,143 1,312,625 1,124,371 881,878 7.52%
Dividend
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - 6,595 6,594 13,194 6,603 6,597 13,190 39,581 13,177 13,192 6,537 5,410 2.22%
Div Payout % - 43.48% 14.06% 6.88% 6.47% 0.00% 15.84% 15.54% 0.00% 14.97% 15.24% 42.92% -
Equity
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 1,669,461 1,666,823 1,694,754 1,662,480 1,452,805 1,524,057 1,688,322 1,675,610 1,311,143 1,312,625 1,124,371 881,878 7.52%
NOSH 659,866 658,823 659,437 659,714 660,366 659,765 659,501 659,689 658,866 659,610 653,704 541,030 2.22%
Ratio Analysis
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.78% 0.90% 2.61% 11.61% 7.08% -6.52% 5.59% 15.63% -0.40% 6.73% 3.69% 1.28% -
ROE -1.77% 0.91% 2.77% 11.53% 7.03% -5.53% 4.93% 15.20% -0.38% 6.71% 3.81% 1.43% -
Per Share
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 251.38 256.83 272.14 250.27 218.36 195.95 225.83 247.02 187.76 198.52 177.78 181.71 4.58%
EPS -4.48 2.30 7.11 29.06 15.48 -12.77 12.63 38.62 -0.75 13.36 6.56 2.33 13.18%
DPS 0.00 1.00 1.00 2.00 1.00 1.00 2.00 6.00 2.00 2.00 1.00 1.00 0.00%
NAPS 2.53 2.53 2.57 2.52 2.20 2.31 2.56 2.54 1.99 1.99 1.72 1.63 5.18%
Adjusted Per Share Value based on latest NOSH - 659,866
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 251.78 256.83 272.39 250.60 218.87 196.23 226.06 247.35 187.77 198.75 176.40 149.22 6.90%
EPS -4.49 2.30 7.12 29.10 15.50 -12.79 12.64 38.67 -0.76 13.38 6.51 1.91 15.72%
DPS 0.00 1.00 1.00 2.00 1.00 1.00 2.00 6.01 2.00 2.00 0.99 0.82 2.22%
NAPS 2.534 2.53 2.5724 2.5234 2.2052 2.3133 2.5626 2.5433 1.9901 1.9924 1.7066 1.3386 7.52%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 31/12/12 31/12/12 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.60 1.60 1.57 1.85 1.08 1.03 1.51 3.26 0.95 1.13 1.30 0.92 -
P/RPS 0.64 0.62 0.58 0.74 0.49 0.53 0.67 1.32 0.51 0.57 0.73 0.51 1.43%
P/EPS -35.71 69.50 22.08 6.37 6.98 -8.07 11.96 8.44 -125.81 8.46 19.82 39.48 -6.24%
EY -2.80 1.44 4.53 15.71 14.32 -12.40 8.36 11.85 -0.79 11.82 5.05 2.53 6.67%
DY 0.00 0.62 0.64 1.08 0.93 0.97 1.32 1.84 2.11 1.77 0.77 1.09 -5.73%
P/NAPS 0.63 0.63 0.61 0.73 0.49 0.45 0.59 1.28 0.48 0.57 0.76 0.56 0.95%
Price Multiplier on Announcement Date
AQR T4Q 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 15/02/13 15/02/13 30/08/12 26/08/11 24/08/10 18/08/09 15/08/08 20/08/07 18/08/06 23/08/05 23/08/04 26/08/03 -
Price 1.62 1.62 1.55 1.60 1.13 1.09 1.25 2.04 1.10 1.07 1.05 1.14 -
P/RPS 0.64 0.63 0.57 0.64 0.52 0.56 0.55 0.83 0.59 0.54 0.59 0.63 -1.10%
P/EPS -36.16 70.36 21.80 5.51 7.31 -8.54 9.90 5.28 -145.68 8.01 16.01 48.93 -8.58%
EY -2.77 1.42 4.59 18.16 13.69 -11.72 10.10 18.93 -0.69 12.49 6.25 2.04 9.41%
DY 0.00 0.62 0.65 1.25 0.88 0.92 1.60 2.94 1.82 1.87 0.95 0.88 -3.30%
P/NAPS 0.64 0.64 0.60 0.63 0.51 0.47 0.49 0.80 0.55 0.54 0.61 0.70 -1.69%

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
2 people like this. Showing 3 of 3 comments

danielsoh

Target price 2.30 sen....

2011-05-19 00:56

ramza

good stock eh?

2011-05-26 14:00

danielsoh

yeap.... compare to wtk.. this is far better..

2011-06-15 00:03

Post a Comment