[LIPO] YoY TTM Result on 30-Jun-2011 [#4]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 14.03%
YoY- 112.44%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 59,972 67,506 43,343 35,095 46,967 42,711 36,317 8.71%
PBT 7,771 12,126 5,375 528 6,389 5,123 2,310 22.38%
Tax -1,974 -2,683 -944 -296 -733 -654 -1,187 8.83%
NP 5,797 9,443 4,431 232 5,656 4,469 1,123 31.43%
-
NP to SH 5,682 9,322 4,388 197 5,545 4,389 1,015 33.21%
-
Tax Rate 25.40% 22.13% 17.56% 56.06% 11.47% 12.77% 51.39% -
Total Cost 54,175 58,063 38,912 34,863 41,311 38,242 35,194 7.44%
-
Net Worth 83,563 79,082 70,088 63,600 65,045 50,277 54,360 7.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - 1,511 - - - - - -
Div Payout % - 16.21% - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 83,563 79,082 70,088 63,600 65,045 50,277 54,360 7.42%
NOSH 50,339 50,371 50,423 48,181 50,422 50,277 50,333 0.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 9.67% 13.99% 10.22% 0.66% 12.04% 10.46% 3.09% -
ROE 6.80% 11.79% 6.26% 0.31% 8.52% 8.73% 1.87% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 119.14 134.02 85.96 72.84 93.15 84.95 72.15 8.71%
EPS 11.29 18.51 8.70 0.41 11.00 8.73 2.02 33.18%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.57 1.39 1.32 1.29 1.00 1.08 7.42%
Adjusted Per Share Value based on latest NOSH - 50,371
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 119.14 134.10 86.10 69.72 93.30 84.85 72.14 8.71%
EPS 11.29 18.52 8.72 0.39 11.02 8.72 2.02 33.18%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.66 1.571 1.3923 1.2634 1.2921 0.9988 1.0799 7.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.21 0.75 0.60 0.50 0.51 0.72 0.70 -
P/RPS 1.02 0.56 0.70 0.69 0.55 0.85 0.97 0.84%
P/EPS 10.72 4.05 6.89 122.29 4.64 8.25 34.71 -17.76%
EY 9.33 24.68 14.50 0.82 21.56 12.12 2.88 21.61%
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.48 0.43 0.38 0.40 0.72 0.65 1.95%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 26/08/10 28/08/09 25/08/08 28/08/07 29/08/06 -
Price 1.23 0.79 0.56 0.53 0.57 0.66 0.63 -
P/RPS 1.03 0.59 0.65 0.73 0.61 0.78 0.87 2.85%
P/EPS 10.90 4.27 6.44 129.63 5.18 7.56 31.24 -16.08%
EY 9.18 23.43 15.54 0.77 19.29 13.23 3.20 19.18%
DY 0.00 3.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.50 0.40 0.40 0.44 0.66 0.58 4.14%

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