[NOTION] QoQ TTM Result on 31-Mar-2009 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
12-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- -9.61%
YoY- 2.25%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 183,761 172,709 165,896 153,681 160,713 146,104 122,676 30.82%
PBT 52,427 42,963 37,719 33,348 38,807 40,859 37,611 24.70%
Tax -9,737 -6,988 -5,856 -5,159 -7,450 -7,786 -5,110 53.51%
NP 42,690 35,975 31,863 28,189 31,357 33,073 32,501 19.87%
-
NP to SH 43,069 35,898 31,816 28,371 31,389 32,919 32,256 21.19%
-
Tax Rate 18.57% 16.27% 15.53% 15.47% 19.20% 19.06% 13.59% -
Total Cost 141,071 136,734 134,033 125,492 129,356 113,031 90,175 34.65%
-
Net Worth 175,848 818,573 0 0 0 140,086 0 -
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 21,115 21,115 10,533 7,025 7,025 7,025 6,472 119.49%
Div Payout % 49.03% 58.82% 33.11% 24.76% 22.38% 21.34% 20.07% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 175,848 818,573 0 0 0 140,086 0 -
NOSH 140,724 704,270 701,708 708,769 703,203 702,539 587,846 -61.34%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 23.23% 20.83% 19.21% 18.34% 19.51% 22.64% 26.49% -
ROE 24.49% 4.39% 0.00% 0.00% 0.00% 23.50% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 130.58 24.52 23.64 21.68 22.85 20.80 20.87 238.41%
EPS 30.61 5.10 4.53 4.00 4.46 4.69 5.49 213.44%
DPS 15.00 3.00 1.50 0.99 1.00 1.00 1.10 468.06%
NAPS 1.2496 1.1623 0.00 0.00 0.00 0.1994 0.00 -
Adjusted Per Share Value based on latest NOSH - 708,769
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 34.99 32.89 31.59 29.26 30.60 27.82 23.36 30.81%
EPS 8.20 6.84 6.06 5.40 5.98 6.27 6.14 21.20%
DPS 4.02 4.02 2.01 1.34 1.34 1.34 1.23 119.75%
NAPS 0.3348 1.5587 0.00 0.00 0.00 0.2667 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.58 1.24 0.79 0.47 0.55 0.82 1.21 -
P/RPS 1.21 5.06 3.34 2.17 2.41 3.94 5.80 -64.72%
P/EPS 5.16 24.33 17.42 11.74 12.32 17.50 22.05 -61.92%
EY 19.37 4.11 5.74 8.52 8.12 5.71 4.53 162.74%
DY 9.50 2.42 1.90 2.11 1.82 1.22 0.91 375.62%
P/NAPS 1.26 1.07 0.00 0.00 0.00 4.11 0.00 -
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 10/02/10 10/11/09 18/08/09 12/05/09 19/02/09 12/11/08 14/08/08 -
Price 1.62 1.51 0.99 0.79 0.55 0.58 0.99 -
P/RPS 1.24 6.16 4.19 3.64 2.41 2.79 4.74 -58.99%
P/EPS 5.29 29.62 21.83 19.74 12.32 12.38 18.04 -55.76%
EY 18.89 3.38 4.58 5.07 8.12 8.08 5.54 126.03%
DY 9.26 1.99 1.52 1.25 1.82 1.72 1.11 309.74%
P/NAPS 1.30 1.30 0.00 0.00 0.00 2.91 0.00 -

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