[LIPO] YoY TTM Result on 31-Dec-2008 [#2]

Stock
[LIPO] LIPO CORPORATION BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -29.0%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
LIPO's Result
LIPO's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 65,068 57,073 32,001 46,389 42,734 40,014 33,141 11.89%
PBT 9,777 10,168 1,207 5,472 4,370 3,809 768 52.77%
Tax -2,018 -2,325 -220 -1,183 -154 -1,423 -530 24.94%
NP 7,759 7,843 987 4,289 4,216 2,386 238 78.68%
-
NP to SH 7,655 7,761 968 4,184 4,129 2,277 199 83.67%
-
Tax Rate 20.64% 22.87% 18.23% 21.62% 3.52% 37.36% 69.01% -
Total Cost 57,309 49,230 31,014 42,100 38,518 37,628 32,903 9.68%
-
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 1,511 - - - - - - -
Div Payout % 19.74% - - - - - - -
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 11.92% 13.74% 3.08% 9.25% 9.87% 5.96% 0.72% -
ROE 9.22% 10.42% 1.43% 6.29% 6.79% 3.97% 0.36% -
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 129.34 113.43 63.43 92.78 84.99 79.49 65.98 11.86%
EPS 15.22 15.43 1.92 8.37 8.21 4.52 0.40 83.34%
DPS 3.00 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 - 50,000
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 129.26 113.38 63.57 92.15 84.89 79.49 65.83 11.89%
EPS 15.21 15.42 1.92 8.31 8.20 4.52 0.40 83.32%
DPS 3.00 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 0.87 0.62 0.93 0.59 0.71 0.92 0.91 -0.74%
P/EPS 7.43 4.54 30.75 6.57 7.31 16.14 151.43 -39.48%
EY 13.47 22.04 3.25 15.21 13.69 6.20 0.66 65.27%
DY 2.65 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 0.79 0.60 1.01 0.47 0.71 0.93 1.21 -6.85%
P/EPS 6.70 4.41 33.36 5.26 7.31 16.36 201.91 -43.29%
EY 14.92 22.68 3.00 19.02 13.69 6.11 0.50 76.07%
DY 2.94 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