[LIPO] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- -7.76%
YoY- 220.89%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 60,252 65,128 37,668 43,856 45,012 44,966 37,572 8.18%
PBT 8,798 13,496 3,910 2,552 4,386 6,098 2,894 20.34%
Tax -2,242 -3,572 -810 -962 -62 -1,062 -590 24.90%
NP 6,556 9,924 3,100 1,590 4,324 5,036 2,304 19.03%
-
NP to SH 6,466 9,800 3,054 1,512 4,234 4,960 2,230 19.40%
-
Tax Rate 25.48% 26.47% 20.72% 37.70% 1.41% 17.42% 20.39% -
Total Cost 53,696 55,204 34,568 42,266 40,688 39,930 35,268 7.25%
-
Net Worth 83,091 74,532 67,530 67,032 60,989 57,463 54,993 7.11%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 83,091 74,532 67,530 67,032 60,989 57,463 54,993 7.11%
NOSH 50,358 50,359 50,396 50,400 50,404 50,406 50,452 -0.03%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 10.88% 15.24% 8.23% 3.63% 9.61% 11.20% 6.13% -
ROE 7.78% 13.15% 4.52% 2.26% 6.94% 8.63% 4.06% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 119.65 129.33 74.74 87.02 89.30 89.21 74.47 8.21%
EPS 12.84 19.46 6.06 3.00 8.40 9.84 4.42 19.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.48 1.34 1.33 1.21 1.14 1.09 7.15%
Adjusted Per Share Value based on latest NOSH - 50,313
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 119.69 129.38 74.83 87.12 89.42 89.33 74.64 8.18%
EPS 12.84 19.47 6.07 3.00 8.41 9.85 4.43 19.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6506 1.4806 1.3415 1.3316 1.2116 1.1415 1.0924 7.11%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.13 0.70 0.59 0.55 0.60 0.73 0.60 -
P/RPS 0.94 0.54 0.79 0.63 0.67 0.82 0.81 2.51%
P/EPS 8.80 3.60 9.74 18.33 7.14 7.42 13.57 -6.96%
EY 11.36 27.80 10.27 5.45 14.00 13.48 7.37 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.47 0.44 0.41 0.50 0.64 0.55 3.59%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 25/02/10 27/02/09 27/02/08 09/02/07 24/02/06 -
Price 1.02 0.68 0.64 0.44 0.60 0.74 0.80 -
P/RPS 0.85 0.53 0.86 0.51 0.67 0.83 1.07 -3.76%
P/EPS 7.94 3.49 10.56 14.67 7.14 7.52 18.10 -12.82%
EY 12.59 28.62 9.47 6.82 14.00 13.30 5.52 14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.46 0.48 0.33 0.50 0.65 0.73 -2.68%

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