[LIPO] YoY Annualized Quarter 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- 33.03%
YoY- 2015.97%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 58,345 64,553 39,201 38,300 45,884 43,722 36,301 8.22%
PBT 7,390 11,460 4,900 978 5,748 5,869 2,513 19.67%
Tax -1,896 -2,214 -793 -745 -168 -1,180 -485 25.48%
NP 5,494 9,245 4,106 233 5,580 4,689 2,028 18.05%
-
NP to SH 5,401 9,112 4,062 192 5,484 4,612 1,949 18.49%
-
Tax Rate 25.66% 19.32% 16.18% 76.18% 2.92% 20.11% 19.30% -
Total Cost 52,850 55,308 35,094 38,066 40,304 39,033 34,273 7.47%
-
Net Worth 82,128 76,045 68,998 65,544 63,431 58,405 54,951 6.92%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 82,128 76,045 68,998 65,544 63,431 58,405 54,951 6.92%
NOSH 50,385 50,361 50,363 49,655 50,342 50,349 50,413 -0.00%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 9.42% 14.32% 10.48% 0.61% 12.16% 10.73% 5.59% -
ROE 6.58% 11.98% 5.89% 0.29% 8.65% 7.90% 3.55% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 115.80 128.18 77.84 77.13 91.14 86.84 72.01 8.23%
EPS 10.72 18.09 8.07 0.39 10.89 9.16 3.87 18.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.51 1.37 1.32 1.26 1.16 1.09 6.93%
Adjusted Per Share Value based on latest NOSH - 50,331
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 115.90 128.24 77.87 76.08 91.15 86.86 72.11 8.22%
EPS 10.73 18.10 8.07 0.38 10.89 9.16 3.87 18.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6315 1.5106 1.3707 1.3021 1.2601 1.1602 1.0916 6.92%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.19 0.68 0.70 0.42 0.60 0.69 0.87 -
P/RPS 1.03 0.53 0.90 0.54 0.66 0.79 1.21 -2.64%
P/EPS 11.10 3.76 8.68 108.62 5.51 7.53 22.50 -11.09%
EY 9.01 26.61 11.52 0.92 18.16 13.28 4.44 12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.45 0.51 0.32 0.48 0.59 0.80 -1.51%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/05/12 27/05/11 27/05/10 25/05/09 26/05/08 25/05/07 26/05/06 -
Price 1.20 0.75 0.55 0.50 0.60 0.65 0.67 -
P/RPS 1.04 0.59 0.71 0.65 0.66 0.75 0.93 1.87%
P/EPS 11.19 4.15 6.82 129.31 5.51 7.10 17.33 -7.02%
EY 8.93 24.12 14.67 0.77 18.16 14.09 5.77 7.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.50 0.40 0.38 0.48 0.56 0.61 3.26%

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