[LIPO] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 5.33%
YoY- 163.71%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 65,068 67,412 67,506 61,392 57,073 50,177 43,343 31.01%
PBT 9,777 10,913 12,126 10,173 10,168 8,398 5,375 48.84%
Tax -2,018 -2,528 -2,683 -1,888 -2,325 -1,704 -944 65.71%
NP 7,759 8,385 9,443 8,285 7,843 6,694 4,431 45.13%
-
NP to SH 7,655 8,264 9,322 8,175 7,761 6,632 4,388 44.77%
-
Tax Rate 20.64% 23.17% 22.13% 18.56% 22.87% 20.29% 17.56% -
Total Cost 57,309 59,027 58,063 53,107 49,230 43,483 38,912 29.35%
-
Net Worth 83,007 80,656 79,082 76,050 74,464 72,573 70,088 11.90%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 1,511 1,511 1,511 - - - - -
Div Payout % 19.74% 18.29% 16.21% - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 83,007 80,656 79,082 76,050 74,464 72,573 70,088 11.90%
NOSH 50,307 50,410 50,371 50,364 50,313 50,398 50,423 -0.15%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 11.92% 12.44% 13.99% 13.50% 13.74% 13.34% 10.22% -
ROE 9.22% 10.25% 11.79% 10.75% 10.42% 9.14% 6.26% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 129.34 133.73 134.02 121.90 113.43 99.56 85.96 31.21%
EPS 15.22 16.39 18.51 16.23 15.43 13.16 8.70 45.04%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.60 1.57 1.51 1.48 1.44 1.39 12.07%
Adjusted Per Share Value based on latest NOSH - 50,364
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 129.26 133.91 134.10 121.96 113.38 99.68 86.10 31.01%
EPS 15.21 16.42 18.52 16.24 15.42 13.17 8.72 44.75%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 1.649 1.6022 1.571 1.5108 1.4792 1.4417 1.3923 11.90%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.13 0.83 0.75 0.68 0.70 0.64 0.60 -
P/RPS 0.87 0.62 0.56 0.56 0.62 0.64 0.70 15.55%
P/EPS 7.43 5.06 4.05 4.19 4.54 4.86 6.89 5.14%
EY 13.47 19.75 24.68 23.87 22.04 20.56 14.50 -4.78%
DY 2.65 3.61 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.48 0.45 0.47 0.44 0.43 35.62%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 17/11/11 26/08/11 27/05/11 25/02/11 26/11/10 26/08/10 -
Price 1.02 1.10 0.79 0.75 0.68 0.54 0.56 -
P/RPS 0.79 0.82 0.59 0.62 0.60 0.54 0.65 13.84%
P/EPS 6.70 6.71 4.27 4.62 4.41 4.10 6.44 2.66%
EY 14.92 14.90 23.43 21.64 22.68 24.37 15.54 -2.67%
DY 2.94 2.73 3.80 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.69 0.50 0.50 0.46 0.38 0.40 33.82%

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