[LIPO] YoY Cumulative 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- 84.49%
YoY- 220.89%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 30,126 32,564 18,834 21,928 22,506 22,483 18,786 8.18%
PBT 4,399 6,748 1,955 1,276 2,193 3,049 1,447 20.34%
Tax -1,121 -1,786 -405 -481 -31 -531 -295 24.90%
NP 3,278 4,962 1,550 795 2,162 2,518 1,152 19.03%
-
NP to SH 3,233 4,900 1,527 756 2,117 2,480 1,115 19.40%
-
Tax Rate 25.48% 26.47% 20.72% 37.70% 1.41% 17.42% 20.39% -
Total Cost 26,848 27,602 17,284 21,133 20,344 19,965 17,634 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 3.89% 6.57% 2.26% 1.13% 3.47% 4.32% 2.03% -
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 59.82 64.66 37.37 43.51 44.65 44.60 37.24 8.21%
EPS 6.42 9.73 3.03 1.50 4.20 4.92 2.21 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 59.85 64.69 37.41 43.56 44.71 44.66 37.32 8.18%
EPS 6.42 9.73 3.03 1.50 4.21 4.93 2.21 19.44%
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 1.89 1.08 1.58 1.26 1.34 1.64 1.61 2.70%
P/EPS 17.60 7.19 19.47 36.67 14.29 14.84 27.15 -6.96%
EY 5.68 13.90 5.14 2.73 7.00 6.74 3.68 7.49%
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 1.71 1.05 1.71 1.01 1.34 1.66 2.15 -3.74%
P/EPS 15.89 6.99 21.12 29.33 14.29 15.04 36.20 -12.81%
EY 6.29 14.31 4.73 3.41 7.00 6.65 2.76 14.70%
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