[LIPO] QoQ 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- 98.06%
YoY- 544.66%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
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 19,051 15,891 17,235 15,329 12,937 11,572 10,339 50.46%
PBT 3,531 1,847 3,257 3,491 1,578 1,842 1,487 78.27%
Tax -1,022 125 -979 -807 -227 -312 -358 101.62%
NP 2,509 1,972 2,278 2,684 1,351 1,530 1,129 70.54%
-
NP to SH 2,488 1,934 2,244 2,656 1,341 1,520 1,115 71.01%
-
Tax Rate 28.94% -6.77% 30.06% 23.12% 14.39% 16.94% 24.08% -
Total Cost 16,542 13,919 14,957 12,645 11,586 10,042 9,210 47.91%
-
Net Worth 79,082 76,050 74,464 72,573 70,088 68,953 67,606 11.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 1,511 - - - - - - -
Div Payout % 60.74% - - - - - - -
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 79,082 76,050 74,464 72,573 70,088 68,953 67,606 11.05%
NOSH 50,371 50,364 50,313 50,398 50,423 50,331 50,452 -0.10%
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 13.17% 12.41% 13.22% 17.51% 10.44% 13.22% 10.92% -
ROE 3.15% 2.54% 3.01% 3.66% 1.91% 2.20% 1.65% -
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 37.82 31.55 34.25 30.42 25.66 22.99 20.49 50.64%
EPS 4.94 3.84 4.46 5.28 2.66 3.02 2.21 71.21%
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 37.85 31.57 34.24 30.45 25.70 22.99 20.54 50.47%
EPS 4.94 3.84 4.46 5.28 2.66 3.02 2.21 71.21%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.571 1.5108 1.4792 1.4417 1.3923 1.3698 1.343 11.05%
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 1.98 2.16 2.04 2.10 2.34 3.04 2.88 -22.15%
P/EPS 15.18 17.71 15.70 12.14 22.56 23.18 26.70 -31.44%
EY 6.59 5.65 6.37 8.23 4.43 4.31 3.75 45.77%
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 2.09 2.38 1.99 1.78 2.18 2.39 3.12 -23.49%
P/EPS 15.99 19.53 15.25 10.25 21.06 18.21 28.96 -32.77%
EY 6.25 5.12 6.56 9.76 4.75 5.49 3.45 48.76%
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