[LIPO] QoQ TTM Result on 30-Sep-2011 [#1]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -11.35%
YoY- 24.61%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 59,972 62,810 65,068 67,412 67,506 61,392 57,073 3.36%
PBT 7,771 9,074 9,777 10,913 12,126 10,173 10,168 -16.42%
Tax -1,974 -2,444 -2,018 -2,528 -2,683 -1,888 -2,325 -10.34%
NP 5,797 6,630 7,759 8,385 9,443 8,285 7,843 -18.26%
-
NP to SH 5,682 6,539 7,655 8,264 9,322 8,175 7,761 -18.78%
-
Tax Rate 25.40% 26.93% 20.64% 23.17% 22.13% 18.56% 22.87% -
Total Cost 54,175 56,180 57,309 59,027 58,063 53,107 49,230 6.59%
-
Net Worth 83,563 82,304 83,007 80,656 79,082 76,050 74,464 7.99%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - 1,511 1,511 1,511 1,511 - - -
Div Payout % - 23.11% 19.74% 18.29% 16.21% - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 83,563 82,304 83,007 80,656 79,082 76,050 74,464 7.99%
NOSH 50,339 50,493 50,307 50,410 50,371 50,364 50,313 0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 9.67% 10.56% 11.92% 12.44% 13.99% 13.50% 13.74% -
ROE 6.80% 7.94% 9.22% 10.25% 11.79% 10.75% 10.42% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 119.14 124.39 129.34 133.73 134.02 121.90 113.43 3.33%
EPS 11.29 12.95 15.22 16.39 18.51 16.23 15.43 -18.81%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.66 1.63 1.65 1.60 1.57 1.51 1.48 7.95%
Adjusted Per Share Value based on latest NOSH - 50,410
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 119.14 124.77 129.26 133.91 134.10 121.96 113.38 3.36%
EPS 11.29 12.99 15.21 16.42 18.52 16.24 15.42 -18.78%
DPS 0.00 3.00 3.00 3.00 3.00 0.00 0.00 -
NAPS 1.66 1.635 1.649 1.6022 1.571 1.5108 1.4792 7.99%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.21 1.19 1.13 0.83 0.75 0.68 0.70 -
P/RPS 1.02 0.96 0.87 0.62 0.56 0.56 0.62 39.40%
P/EPS 10.72 9.19 7.43 5.06 4.05 4.19 4.54 77.41%
EY 9.33 10.88 13.47 19.75 24.68 23.87 22.04 -43.65%
DY 0.00 2.52 2.65 3.61 4.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.68 0.52 0.48 0.45 0.47 34.15%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 28/05/12 28/02/12 17/11/11 26/08/11 27/05/11 25/02/11 -
Price 1.23 1.20 1.02 1.10 0.79 0.75 0.68 -
P/RPS 1.03 0.96 0.79 0.82 0.59 0.62 0.60 43.41%
P/EPS 10.90 9.27 6.70 6.71 4.27 4.62 4.41 82.90%
EY 9.18 10.79 14.92 14.90 23.43 21.64 22.68 -45.31%
DY 0.00 2.50 2.94 2.73 3.80 0.00 0.00 -
P/NAPS 0.74 0.74 0.62 0.69 0.50 0.50 0.46 37.33%

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