[NOTION] YoY TTM Result on 30-Jun-2009 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 12.14%
YoY- -1.36%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 281,933 226,352 228,331 165,896 122,676 108,042 82,719 22.65%
PBT 50,800 47,708 54,019 37,719 37,611 29,371 25,132 12.43%
Tax -7,064 -4,527 -11,634 -5,856 -5,110 -4,463 -3,962 10.10%
NP 43,736 43,181 42,385 31,863 32,501 24,908 21,170 12.84%
-
NP to SH 43,645 43,007 42,596 31,816 32,256 24,378 20,927 13.02%
-
Tax Rate 13.91% 9.49% 21.54% 15.53% 13.59% 15.20% 15.76% -
Total Cost 238,197 183,171 185,946 134,033 90,175 83,134 61,549 25.27%
-
Net Worth 298,133 154,375 225,071 0 0 112,469 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 2,698 11,581 17,606 10,533 6,472 5,871 11,715 -21.69%
Div Payout % 6.18% 26.93% 41.33% 33.11% 20.07% 24.09% 55.98% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 298,133 154,375 225,071 0 0 112,469 0 -
NOSH 269,877 154,375 154,635 701,708 587,846 591,320 293,333 -1.37%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 15.51% 19.08% 18.56% 19.21% 26.49% 23.05% 25.59% -
ROE 14.64% 27.86% 18.93% 0.00% 0.00% 21.68% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 104.47 146.62 147.66 23.64 20.87 18.27 28.20 24.36%
EPS 16.17 27.86 27.55 4.53 5.49 4.12 7.13 14.60%
DPS 1.00 7.50 11.39 1.50 1.10 1.00 4.00 -20.61%
NAPS 1.1047 1.00 1.4555 0.00 0.00 0.1902 0.00 -
Adjusted Per Share Value based on latest NOSH - 701,708
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 53.72 43.13 43.50 31.61 23.37 20.58 15.76 22.65%
EPS 8.32 8.19 8.12 6.06 6.15 4.64 3.99 13.01%
DPS 0.51 2.21 3.35 2.01 1.23 1.12 2.23 -21.78%
NAPS 0.568 0.2941 0.4288 0.00 0.00 0.2143 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.23 1.27 1.73 0.79 1.21 1.46 2.42 -
P/RPS 1.18 0.87 1.17 3.34 5.80 7.99 8.58 -28.13%
P/EPS 7.61 4.56 6.28 17.42 22.05 35.41 33.92 -22.03%
EY 13.15 21.94 15.92 5.74 4.53 2.82 2.95 28.25%
DY 0.81 5.91 6.58 1.90 0.91 0.68 1.65 -11.17%
P/NAPS 1.11 1.27 1.19 0.00 0.00 7.68 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 05/08/10 18/08/09 14/08/08 23/08/07 24/08/06 -
Price 1.29 1.15 1.28 0.99 0.99 1.15 1.22 -
P/RPS 1.23 0.78 0.87 4.19 4.74 6.29 4.33 -18.90%
P/EPS 7.98 4.13 4.65 21.83 18.04 27.89 17.10 -11.91%
EY 12.54 24.23 21.52 4.58 5.54 3.58 5.85 13.53%
DY 0.78 6.52 8.90 1.52 1.11 0.87 3.28 -21.27%
P/NAPS 1.17 1.15 0.88 0.00 0.00 6.05 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