[LIPO] QoQ TTM 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- 51.14%
YoY- 2680.54%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 67,506 61,392 57,073 50,177 43,343 36,776 32,001 64.70%
PBT 12,126 10,173 10,168 8,398 5,375 3,591 1,207 367.56%
Tax -2,683 -1,888 -2,325 -1,704 -944 -454 -220 432.25%
NP 9,443 8,285 7,843 6,694 4,431 3,137 987 352.54%
-
NP to SH 9,322 8,175 7,761 6,632 4,388 3,100 968 354.52%
-
Tax Rate 22.13% 18.56% 22.87% 20.29% 17.56% 12.64% 18.23% -
Total Cost 58,063 53,107 49,230 43,483 38,912 33,639 31,014 52.07%
-
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 % 16.21% - - - - - - -
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 13.99% 13.50% 13.74% 13.34% 10.22% 8.53% 3.08% -
ROE 11.79% 10.75% 10.42% 9.14% 6.26% 4.50% 1.43% -
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 134.02 121.90 113.43 99.56 85.96 73.07 63.43 64.88%
EPS 18.51 16.23 15.43 13.16 8.70 6.16 1.92 354.85%
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 134.10 121.96 113.38 99.68 86.10 73.06 63.57 64.70%
EPS 18.52 16.24 15.42 13.17 8.72 6.16 1.92 355.01%
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 0.56 0.56 0.62 0.64 0.70 0.96 0.93 -28.75%
P/EPS 4.05 4.19 4.54 4.86 6.89 11.37 30.75 -74.20%
EY 24.68 23.87 22.04 20.56 14.50 8.80 3.25 287.78%
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 0.62 0.60 0.54 0.65 0.75 1.01 -30.18%
P/EPS 4.27 4.62 4.41 4.10 6.44 8.93 33.36 -74.69%
EY 23.43 21.64 22.68 24.37 15.54 11.20 3.00 295.12%
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