[LIPO] QoQ Annualized Quarter Result on 30-Sep-2010 [#1]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
26-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 143.22%
YoY- 544.66%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 67,466 64,553 65,128 61,316 42,338 39,201 37,668 47.64%
PBT 12,119 11,460 13,496 13,964 5,252 4,900 3,910 113.02%
Tax -2,683 -2,214 -3,572 -3,228 -821 -793 -810 122.69%
NP 9,436 9,245 9,924 10,736 4,431 4,106 3,100 110.45%
-
NP to SH 9,315 9,112 9,800 10,624 4,368 4,062 3,054 110.74%
-
Tax Rate 22.14% 19.32% 26.47% 23.12% 15.63% 16.18% 20.72% -
Total Cost 58,030 55,308 55,204 50,580 37,907 35,094 34,568 41.38%
-
Net Worth 79,051 76,045 74,532 72,573 70,029 68,998 67,530 11.10%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,510 - - - - - - -
Div Payout % 16.22% - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 79,051 76,045 74,532 72,573 70,029 68,998 67,530 11.10%
NOSH 50,351 50,361 50,359 50,398 50,380 50,363 50,396 -0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 13.99% 14.32% 15.24% 17.51% 10.47% 10.48% 8.23% -
ROE 11.78% 11.98% 13.15% 14.64% 6.24% 5.89% 4.52% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 133.99 128.18 129.33 121.66 84.04 77.84 74.74 47.73%
EPS 18.50 18.09 19.46 21.12 8.67 8.07 6.06 110.87%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 1.51 1.48 1.44 1.39 1.37 1.34 11.17%
Adjusted Per Share Value based on latest NOSH - 50,398
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 134.02 128.24 129.38 121.80 84.10 77.87 74.83 47.63%
EPS 18.50 18.10 19.47 21.10 8.68 8.07 6.07 110.64%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5704 1.5106 1.4806 1.4417 1.3911 1.3707 1.3415 11.10%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.75 0.68 0.70 0.64 0.60 0.70 0.59 -
P/RPS 0.56 0.53 0.54 0.53 0.71 0.90 0.79 -20.54%
P/EPS 4.05 3.76 3.60 3.04 6.92 8.68 9.74 -44.37%
EY 24.67 26.61 27.80 32.94 14.45 11.52 10.27 79.65%
DY 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.47 0.44 0.43 0.51 0.44 5.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 -
Price 0.79 0.75 0.68 0.54 0.56 0.55 0.64 -
P/RPS 0.59 0.59 0.53 0.44 0.67 0.71 0.86 -22.26%
P/EPS 4.27 4.15 3.49 2.56 6.46 6.82 10.56 -45.40%
EY 23.42 24.12 28.62 39.04 15.48 14.67 9.47 83.18%
DY 3.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.46 0.38 0.40 0.40 0.48 2.76%

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