[NOTION] QoQ TTM Result on 30-Jun-2008 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 16.25%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 153,681 160,713 146,104 122,676 112,409 105,413 104,491 29.29%
PBT 33,348 38,807 40,859 37,611 31,510 30,869 30,884 5.24%
Tax -5,159 -7,450 -7,786 -5,110 -3,130 -2,305 -3,641 26.12%
NP 28,189 31,357 33,073 32,501 28,380 28,564 27,243 2.29%
-
NP to SH 28,371 31,389 32,919 32,256 27,748 27,785 26,620 4.33%
-
Tax Rate 15.47% 19.20% 19.06% 13.59% 9.93% 7.47% 11.79% -
Total Cost 125,492 129,356 113,031 90,175 84,029 76,849 77,248 38.15%
-
Net Worth 0 0 140,086 0 0 0 114,263 -
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 7,025 7,025 7,025 6,472 6,472 6,472 6,472 5.61%
Div Payout % 24.76% 22.38% 21.34% 20.07% 23.32% 23.29% 24.31% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 0 0 140,086 0 0 0 114,263 -
NOSH 708,769 703,203 702,539 587,846 586,538 584,866 588,382 13.20%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 18.34% 19.51% 22.64% 26.49% 25.25% 27.10% 26.07% -
ROE 0.00% 0.00% 23.50% 0.00% 0.00% 0.00% 23.30% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 21.68 22.85 20.80 20.87 19.16 18.02 17.76 14.20%
EPS 4.00 4.46 4.69 5.49 4.73 4.75 4.52 -7.81%
DPS 0.99 1.00 1.00 1.10 1.10 1.10 1.10 -6.77%
NAPS 0.00 0.00 0.1994 0.00 0.00 0.00 0.1942 -
Adjusted Per Share Value based on latest NOSH - 587,846
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.28 30.62 27.84 23.37 21.42 20.08 19.91 29.28%
EPS 5.41 5.98 6.27 6.15 5.29 5.29 5.07 4.41%
DPS 1.34 1.34 1.34 1.23 1.23 1.23 1.23 5.87%
NAPS 0.00 0.00 0.2669 0.00 0.00 0.00 0.2177 -
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.47 0.55 0.82 1.21 1.30 1.32 1.16 -
P/RPS 2.17 2.41 3.94 5.80 6.78 7.32 6.53 -51.99%
P/EPS 11.74 12.32 17.50 22.05 27.48 27.79 25.64 -40.56%
EY 8.52 8.12 5.71 4.53 3.64 3.60 3.90 68.28%
DY 2.11 1.82 1.22 0.91 0.85 0.83 0.95 70.14%
P/NAPS 0.00 0.00 4.11 0.00 0.00 0.00 5.97 -
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 12/05/09 19/02/09 12/11/08 14/08/08 13/05/08 26/02/08 21/11/07 -
Price 0.79 0.55 0.58 0.99 1.22 1.25 1.24 -
P/RPS 3.64 2.41 2.79 4.74 6.37 6.94 6.98 -35.18%
P/EPS 19.74 12.32 12.38 18.04 25.79 26.31 27.41 -19.63%
EY 5.07 8.12 8.08 5.54 3.88 3.80 3.65 24.46%
DY 1.25 1.82 1.72 1.11 0.90 0.88 0.89 25.38%
P/NAPS 0.00 0.00 2.91 0.00 0.00 0.00 6.39 -

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