[LIPO] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 220.25%
YoY- 96.7%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 57,073 50,177 43,343 36,776 32,001 32,530 35,095 38.16%
PBT 10,168 8,398 5,375 3,591 1,207 -245 528 614.59%
Tax -2,325 -1,704 -944 -454 -220 7 -296 293.66%
NP 7,843 6,694 4,431 3,137 987 -238 232 938.82%
-
NP to SH 7,761 6,632 4,388 3,100 968 -257 197 1050.08%
-
Tax Rate 22.87% 20.29% 17.56% 12.64% 18.23% - 56.06% -
Total Cost 49,230 43,483 38,912 33,639 31,014 32,768 34,863 25.78%
-
Net Worth 74,464 72,573 70,088 68,953 67,606 66,321 63,600 11.05%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 74,464 72,573 70,088 68,953 67,606 66,321 63,600 11.05%
NOSH 50,313 50,398 50,423 50,331 50,452 50,243 48,181 2.92%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.74% 13.34% 10.22% 8.53% 3.08% -0.73% 0.66% -
ROE 10.42% 9.14% 6.26% 4.50% 1.43% -0.39% 0.31% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.43 99.56 85.96 73.07 63.43 64.74 72.84 34.24%
EPS 15.43 13.16 8.70 6.16 1.92 -0.51 0.41 1015.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.44 1.39 1.37 1.34 1.32 1.32 7.90%
Adjusted Per Share Value based on latest NOSH - 50,331
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 113.38 99.68 86.10 73.06 63.57 64.62 69.72 38.16%
EPS 15.42 13.17 8.72 6.16 1.92 -0.51 0.39 1052.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4792 1.4417 1.3923 1.3698 1.343 1.3175 1.2634 11.05%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.70 0.64 0.60 0.70 0.59 0.52 0.50 -
P/RPS 0.62 0.64 0.70 0.96 0.93 0.80 0.69 -6.86%
P/EPS 4.54 4.86 6.89 11.37 30.75 -101.66 122.29 -88.80%
EY 22.04 20.56 14.50 8.80 3.25 -0.98 0.82 791.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.44 0.43 0.51 0.44 0.39 0.38 15.17%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 26/08/10 27/05/10 25/02/10 17/11/09 28/08/09 -
Price 0.68 0.54 0.56 0.55 0.64 0.66 0.53 -
P/RPS 0.60 0.54 0.65 0.75 1.01 1.02 0.73 -12.22%
P/EPS 4.41 4.10 6.44 8.93 33.36 -129.03 129.63 -89.43%
EY 22.68 24.37 15.54 11.20 3.00 -0.78 0.77 847.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.38 0.40 0.40 0.48 0.50 0.40 9.73%

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