[LIPO] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 36.3%
YoY- 113.26%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 43,759 30,126 15,235 67,466 48,415 32,564 15,329 101.10%
PBT 5,543 4,399 2,278 12,119 8,595 6,748 3,491 36.06%
Tax -1,422 -1,121 -652 -2,683 -1,661 -1,786 -807 45.83%
NP 4,121 3,278 1,626 9,436 6,934 4,962 2,684 33.05%
-
NP to SH 4,051 3,233 1,598 9,315 6,834 4,900 2,656 32.46%
-
Tax Rate 25.65% 25.48% 28.62% 22.14% 19.33% 26.47% 23.12% -
Total Cost 39,638 26,848 13,609 58,030 41,481 27,602 12,645 114.03%
-
Net Worth 82,128 83,091 80,656 79,051 76,045 74,532 72,573 8.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - 1,510 - - - -
Div Payout % - - - 16.22% - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 82,128 83,091 80,656 79,051 76,045 74,532 72,573 8.58%
NOSH 50,385 50,358 50,410 50,351 50,361 50,359 50,398 -0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 9.42% 10.88% 10.67% 13.99% 14.32% 15.24% 17.51% -
ROE 4.93% 3.89% 1.98% 11.78% 8.99% 6.57% 3.66% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 86.85 59.82 30.22 133.99 96.14 64.66 30.42 101.12%
EPS 8.04 6.42 3.17 18.50 13.57 9.73 5.28 32.32%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.63 1.65 1.60 1.57 1.51 1.48 1.44 8.60%
Adjusted Per Share Value based on latest NOSH - 50,371
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 86.93 59.85 30.26 134.02 96.18 64.69 30.45 101.11%
EPS 8.05 6.42 3.17 18.50 13.58 9.73 5.28 32.43%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.6315 1.6506 1.6022 1.5704 1.5106 1.4806 1.4417 8.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.19 1.13 0.83 0.75 0.68 0.70 0.64 -
P/RPS 1.37 1.89 2.75 0.56 0.71 1.08 2.10 -24.76%
P/EPS 14.80 17.60 26.18 4.05 5.01 7.19 12.14 14.10%
EY 6.76 5.68 3.82 24.67 19.96 13.90 8.23 -12.28%
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.68 0.52 0.48 0.45 0.47 0.44 40.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 28/02/12 17/11/11 26/08/11 27/05/11 25/02/11 26/11/10 -
Price 1.20 1.02 1.10 0.79 0.75 0.68 0.54 -
P/RPS 1.38 1.71 3.64 0.59 0.78 1.05 1.78 -15.59%
P/EPS 14.93 15.89 34.70 4.27 5.53 6.99 10.25 28.46%
EY 6.70 6.29 2.88 23.42 18.09 14.31 9.76 -22.16%
DY 0.00 0.00 0.00 3.80 0.00 0.00 0.00 -
P/NAPS 0.74 0.62 0.69 0.50 0.50 0.46 0.38 55.87%

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