[LIPO] QoQ TTM Result on 30-Jun-2010 [#4]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 41.55%
YoY- 2127.41%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 61,392 57,073 50,177 43,343 36,776 32,001 32,530 52.77%
PBT 10,173 10,168 8,398 5,375 3,591 1,207 -245 -
Tax -1,888 -2,325 -1,704 -944 -454 -220 7 -
NP 8,285 7,843 6,694 4,431 3,137 987 -238 -
-
NP to SH 8,175 7,761 6,632 4,388 3,100 968 -257 -
-
Tax Rate 18.56% 22.87% 20.29% 17.56% 12.64% 18.23% - -
Total Cost 53,107 49,230 43,483 38,912 33,639 31,014 32,768 38.01%
-
Net Worth 76,050 74,464 72,573 70,088 68,953 67,606 66,321 9.56%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 76,050 74,464 72,573 70,088 68,953 67,606 66,321 9.56%
NOSH 50,364 50,313 50,398 50,423 50,331 50,452 50,243 0.16%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 13.50% 13.74% 13.34% 10.22% 8.53% 3.08% -0.73% -
ROE 10.75% 10.42% 9.14% 6.26% 4.50% 1.43% -0.39% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 121.90 113.43 99.56 85.96 73.07 63.43 64.74 52.54%
EPS 16.23 15.43 13.16 8.70 6.16 1.92 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.48 1.44 1.39 1.37 1.34 1.32 9.38%
Adjusted Per Share Value based on latest NOSH - 50,423
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 121.96 113.38 99.68 86.10 73.06 63.57 64.62 52.78%
EPS 16.24 15.42 13.17 8.72 6.16 1.92 -0.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5108 1.4792 1.4417 1.3923 1.3698 1.343 1.3175 9.56%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.68 0.70 0.64 0.60 0.70 0.59 0.52 -
P/RPS 0.56 0.62 0.64 0.70 0.96 0.93 0.80 -21.17%
P/EPS 4.19 4.54 4.86 6.89 11.37 30.75 -101.66 -
EY 23.87 22.04 20.56 14.50 8.80 3.25 -0.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.44 0.43 0.51 0.44 0.39 10.01%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 -
Price 0.75 0.68 0.54 0.56 0.55 0.64 0.66 -
P/RPS 0.62 0.60 0.54 0.65 0.75 1.01 1.02 -28.26%
P/EPS 4.62 4.41 4.10 6.44 8.93 33.36 -129.03 -
EY 21.64 22.68 24.37 15.54 11.20 3.00 -0.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.46 0.38 0.40 0.40 0.48 0.50 0.00%

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