[NOTION] QoQ Annualized Quarter Result on 30-Sep-2016 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Sep-2016 [#4]
Profit Trend
QoQ- 455.84%
YoY- 143.59%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 272,458 273,132 272,304 230,707 227,693 235,292 244,212 7.57%
PBT 20,088 29,142 35,896 17,757 14,193 17,578 26,848 -17.59%
Tax -1,893 -7,388 -10,136 -12,080 -13,172 -5,046 -14,392 -74.16%
NP 18,194 21,754 25,760 5,677 1,021 12,532 12,456 28.76%
-
NP to SH 18,194 21,754 25,760 5,677 1,021 12,532 12,456 28.76%
-
Tax Rate 9.42% 25.35% 28.24% 68.03% 92.81% 28.71% 53.61% -
Total Cost 254,264 251,378 246,544 225,030 226,672 222,760 231,756 6.38%
-
Net Worth 358,661 297,600 296,061 288,364 274,122 286,495 286,031 16.29%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 13,216 12,085 8,048 2,676 - - - -
Div Payout % 72.64% 55.56% 31.24% 47.14% - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 358,661 297,600 296,061 288,364 274,122 286,495 286,031 16.29%
NOSH 330,411 268,567 270,418 267,623 264,137 267,777 268,448 14.86%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.68% 7.96% 9.46% 2.46% 0.45% 5.33% 5.10% -
ROE 5.07% 7.31% 8.70% 1.97% 0.37% 4.37% 4.35% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 82.46 101.70 101.50 86.21 86.20 87.87 90.97 -6.34%
EPS 5.51 8.10 9.60 2.12 0.39 4.68 4.64 12.15%
DPS 4.00 4.50 3.00 1.00 0.00 0.00 0.00 -
NAPS 1.0855 1.1081 1.1036 1.0775 1.0378 1.0699 1.0655 1.24%
Adjusted Per Share Value based on latest NOSH - 268,208
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 51.91 52.04 51.88 43.96 43.38 44.83 46.53 7.57%
EPS 3.47 4.14 4.91 1.08 0.19 2.39 2.37 28.96%
DPS 2.52 2.30 1.53 0.51 0.00 0.00 0.00 -
NAPS 0.6833 0.567 0.5641 0.5494 0.5223 0.5458 0.545 16.28%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.14 1.20 0.455 0.36 0.375 0.40 0.42 -
P/RPS 1.38 1.18 0.45 0.42 0.44 0.46 0.46 108.14%
P/EPS 20.70 14.81 4.74 16.97 96.98 8.55 9.05 73.68%
EY 4.83 6.75 21.10 5.89 1.03 11.70 11.05 -42.43%
DY 3.51 3.75 6.59 2.78 0.00 0.00 0.00 -
P/NAPS 1.05 1.08 0.41 0.33 0.36 0.37 0.39 93.64%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 23/05/17 23/02/17 24/11/16 18/08/16 18/05/16 18/02/16 -
Price 1.17 1.31 0.88 0.37 0.41 0.395 0.42 -
P/RPS 1.42 1.29 0.87 0.43 0.48 0.45 0.46 112.15%
P/EPS 21.25 16.17 9.16 17.44 106.03 8.44 9.05 76.75%
EY 4.71 6.18 10.91 5.73 0.94 11.85 11.05 -43.39%
DY 3.42 3.44 3.41 2.70 0.00 0.00 0.00 -
P/NAPS 1.08 1.18 0.80 0.34 0.40 0.37 0.39 97.32%

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