[NOTION] YoY Quarter Result on 30-Sep-2009 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
10-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- 16.9%
YoY- 46.42%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 88,860 61,966 52,989 54,481 47,668 24,240 27,791 21.35%
PBT 21,311 14,789 6,705 16,436 11,166 7,944 6,431 22.07%
Tax -2,723 -1,714 1,451 -3,360 -2,229 448 -374 39.17%
NP 18,588 13,075 8,156 13,076 8,937 8,392 6,057 20.52%
-
NP to SH 18,722 13,103 8,076 12,961 8,852 8,216 5,974 20.94%
-
Tax Rate 12.78% 11.59% -21.64% 20.44% 19.96% -5.64% 5.82% -
Total Cost 70,272 48,891 44,833 41,405 38,731 15,848 21,734 21.58%
-
Net Worth 307,725 154,499 232,598 818,573 140,086 114,263 99,117 20.76%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 5,279 - 6,948 17,606 7,025 6,472 5,871 -1.75%
Div Payout % 28.20% - 86.04% 135.84% 79.37% 78.78% 98.29% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 307,725 154,499 232,598 818,573 140,086 114,263 99,117 20.76%
NOSH 263,983 154,499 154,416 704,270 702,539 588,382 587,191 -12.46%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 20.92% 21.10% 15.39% 24.00% 18.75% 34.62% 21.79% -
ROE 6.08% 8.48% 3.47% 1.58% 6.32% 7.19% 6.03% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 33.66 40.11 34.32 7.74 6.79 4.12 4.73 38.64%
EPS 6.94 4.85 5.23 9.21 1.26 1.17 1.02 37.61%
DPS 2.00 0.00 4.50 2.50 1.00 1.10 1.00 12.23%
NAPS 1.1657 1.00 1.5063 1.1623 0.1994 0.1942 0.1688 37.95%
Adjusted Per Share Value based on latest NOSH - 704,270
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 16.93 11.81 10.10 10.38 9.08 4.62 5.29 21.37%
EPS 3.57 2.50 1.54 2.47 1.69 1.57 1.14 20.93%
DPS 1.01 0.00 1.32 3.35 1.34 1.23 1.12 -1.70%
NAPS 0.5863 0.2944 0.4432 1.5596 0.2669 0.2177 0.1888 20.76%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.12 1.03 0.95 1.24 0.82 1.16 1.21 -
P/RPS 3.33 2.57 2.77 16.03 12.09 28.16 25.57 -28.78%
P/EPS 15.79 12.14 18.16 67.38 65.08 83.07 118.93 -28.55%
EY 6.33 8.23 5.51 1.48 1.54 1.20 0.84 39.97%
DY 1.79 0.00 4.74 2.02 1.22 0.95 0.83 13.65%
P/NAPS 0.96 1.03 0.63 1.07 4.11 5.97 7.17 -28.45%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 19/11/12 23/11/11 23/11/10 10/11/09 12/11/08 21/11/07 15/11/06 -
Price 1.04 0.90 0.95 1.51 0.58 1.24 1.15 -
P/RPS 3.09 2.24 2.77 19.52 8.55 30.10 24.30 -29.06%
P/EPS 14.66 10.61 18.16 82.05 46.03 88.80 113.03 -28.83%
EY 6.82 9.42 5.51 1.22 2.17 1.13 0.88 40.63%
DY 1.92 0.00 4.74 1.66 1.72 0.89 0.87 14.08%
P/NAPS 0.89 0.90 0.63 1.30 2.91 6.39 6.81 -28.74%

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