[LIPO] YoY 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- -15.51%
YoY- 101.26%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
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 14,891 17,235 10,339 10,868 11,114 12,830 10,490 6.00%
PBT 2,121 3,257 1,487 35 1,557 2,155 965 14.01%
Tax -469 -979 -358 -131 62 -367 -271 9.56%
NP 1,652 2,278 1,129 -96 1,619 1,788 694 15.54%
-
NP to SH 1,635 2,244 1,115 -110 1,599 1,772 668 16.08%
-
Tax Rate 22.11% 30.06% 24.08% 374.29% -3.98% 17.03% 28.08% -
Total Cost 13,239 14,957 9,210 10,964 9,495 11,042 9,796 5.14%
-
Net Worth 83,007 74,464 67,606 66,500 60,842 57,388 54,745 7.18%
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 83,007 74,464 67,606 66,500 60,842 57,388 54,745 7.18%
NOSH 50,307 50,313 50,452 50,000 50,283 50,340 50,225 0.02%
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 11.09% 13.22% 10.92% -0.88% 14.57% 13.94% 6.62% -
ROE 1.97% 3.01% 1.65% -0.17% 2.63% 3.09% 1.22% -
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 29.60 34.25 20.49 21.74 22.10 25.49 20.89 5.97%
EPS 3.25 4.46 2.21 -0.22 3.18 3.52 1.33 16.04%
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 29.58 34.24 20.54 21.59 22.08 25.49 20.84 6.00%
EPS 3.25 4.46 2.21 -0.22 3.18 3.52 1.33 16.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.649 1.4792 1.343 1.321 1.2086 1.14 1.0875 7.18%
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 3.82 2.04 2.88 2.53 2.71 2.86 2.87 4.87%
P/EPS 34.77 15.70 26.70 -250.00 18.87 20.74 45.11 -4.24%
EY 2.88 6.37 3.75 -0.40 5.30 4.82 2.22 4.43%
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 3.45 1.99 3.12 2.02 2.71 2.90 3.83 -1.72%
P/EPS 31.38 15.25 28.96 -200.00 18.87 21.02 60.15 -10.27%
EY 3.19 6.56 3.45 -0.50 5.30 4.76 1.66 11.49%
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