[LIPO] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 24.63%
YoY- 76.9%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 46,389 46,635 46,967 44,332 42,734 44,450 42,711 5.63%
PBT 5,472 6,994 6,389 5,135 4,370 4,968 5,123 4.47%
Tax -1,183 -990 -733 105 -154 -583 -654 48.19%
NP 4,289 6,004 5,656 5,240 4,216 4,385 4,469 -2.69%
-
NP to SH 4,184 5,893 5,545 5,146 4,129 4,302 4,389 -3.12%
-
Tax Rate 21.62% 14.15% 11.47% -2.04% 3.52% 11.74% 12.77% -
Total Cost 42,100 40,631 41,311 39,092 38,518 40,065 38,242 6.58%
-
Net Worth 66,500 65,956 65,045 63,509 60,842 59,343 50,277 20.39%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 66,500 65,956 65,045 63,509 60,842 59,343 50,277 20.39%
NOSH 50,000 50,348 50,422 50,404 50,283 50,291 50,277 -0.36%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 9.25% 12.87% 12.04% 11.82% 9.87% 9.87% 10.46% -
ROE 6.29% 8.93% 8.52% 8.10% 6.79% 7.25% 8.73% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.78 92.62 93.15 87.95 84.99 88.39 84.95 6.02%
EPS 8.37 11.70 11.00 10.21 8.21 8.55 8.73 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.33 1.31 1.29 1.26 1.21 1.18 1.00 20.83%
Adjusted Per Share Value based on latest NOSH - 50,404
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.15 92.64 93.30 88.07 84.89 88.30 84.85 5.62%
EPS 8.31 11.71 11.02 10.22 8.20 8.55 8.72 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.321 1.3102 1.2921 1.2616 1.2086 1.1789 0.9988 20.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.55 0.45 0.51 0.60 0.60 0.68 0.72 -
P/RPS 0.59 0.49 0.55 0.68 0.71 0.77 0.85 -21.51%
P/EPS 6.57 3.84 4.64 5.88 7.31 7.95 8.25 -14.02%
EY 15.21 26.01 21.56 17.02 13.69 12.58 12.12 16.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.40 0.48 0.50 0.58 0.72 -31.18%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 17/11/08 25/08/08 26/05/08 27/02/08 29/11/07 28/08/07 -
Price 0.44 0.55 0.57 0.60 0.60 0.68 0.66 -
P/RPS 0.47 0.59 0.61 0.68 0.71 0.77 0.78 -28.55%
P/EPS 5.26 4.70 5.18 5.88 7.31 7.95 7.56 -21.39%
EY 19.02 21.28 19.29 17.02 13.69 12.58 13.23 27.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.42 0.44 0.48 0.50 0.58 0.66 -36.87%

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