[LIPO] QoQ Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 33.03%
YoY- 2015.97%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 65,128 61,316 42,338 39,201 37,668 33,980 35,095 50.84%
PBT 13,496 13,964 5,252 4,900 3,910 1,872 528 762.61%
Tax -3,572 -3,228 -821 -793 -810 -188 -296 423.73%
NP 9,924 10,736 4,431 4,106 3,100 1,684 232 1114.77%
-
NP to SH 9,800 10,624 4,368 4,062 3,054 1,648 197 1243.02%
-
Tax Rate 26.47% 23.12% 15.63% 16.18% 20.72% 10.04% 56.06% -
Total Cost 55,204 50,580 37,907 35,094 34,568 32,296 34,863 35.73%
-
Net Worth 74,532 72,573 70,029 68,998 67,530 66,321 66,676 7.68%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 74,532 72,573 70,029 68,998 67,530 66,321 66,676 7.68%
NOSH 50,359 50,398 50,380 50,363 50,396 50,243 50,512 -0.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 15.24% 17.51% 10.47% 10.48% 8.23% 4.96% 0.66% -
ROE 13.15% 14.64% 6.24% 5.89% 4.52% 2.48% 0.30% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 129.33 121.66 84.04 77.84 74.74 67.63 69.48 51.14%
EPS 19.46 21.12 8.67 8.07 6.06 3.28 0.39 1245.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.44 1.39 1.37 1.34 1.32 1.32 7.90%
Adjusted Per Share Value based on latest NOSH - 50,331
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 129.38 121.80 84.10 77.87 74.83 67.50 69.72 50.84%
EPS 19.47 21.10 8.68 8.07 6.07 3.27 0.39 1246.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4806 1.4417 1.3911 1.3707 1.3415 1.3175 1.3245 7.68%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.70 0.64 0.60 0.70 0.59 0.52 0.50 -
P/RPS 0.54 0.53 0.71 0.90 0.79 0.77 0.72 -17.40%
P/EPS 3.60 3.04 6.92 8.68 9.74 15.85 128.21 -90.70%
EY 27.80 32.94 14.45 11.52 10.27 6.31 0.78 975.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.43 0.51 0.44 0.39 0.38 15.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 28/08/09 -
Price 0.68 0.54 0.56 0.55 0.64 0.66 0.53 -
P/RPS 0.53 0.44 0.67 0.71 0.86 0.98 0.76 -21.30%
P/EPS 3.49 2.56 6.46 6.82 10.56 20.12 135.90 -91.23%
EY 28.62 39.04 15.48 14.67 9.47 4.97 0.74 1036.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.40 0.40 0.48 0.50 0.40 9.73%

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