[NOTION] YoY TTM Result on 30-Jun-2017 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
30-Jun-2017 [#3]
Profit Trend
QoQ- 77.74%
YoY- 287.66%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 237,686 242,889 253,868 263,943 226,220 234,645 204,275 2.55%
PBT 17,495 49,423 15,115 20,709 -1,074 -16,276 -14,203 -
Tax -5,856 -17,447 -7,896 -2,423 -8,670 2,143 -1,638 23.63%
NP 11,639 31,976 7,219 18,286 -9,744 -14,133 -15,841 -
-
NP to SH 11,639 31,976 7,219 18,286 -9,744 -14,133 -15,841 -
-
Tax Rate 33.47% 35.30% 52.24% 11.70% - - - -
Total Cost 226,047 210,913 246,649 245,657 235,964 248,778 220,116 0.44%
-
Net Worth 412,666 404,109 363,210 357,827 278,434 290,851 305,457 5.13%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 3,331 3,328 - 11,200 - - 2,697 3.57%
Div Payout % 28.63% 10.41% - 61.25% - - 0.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 412,666 404,109 363,210 357,827 278,434 290,851 305,457 5.13%
NOSH 504,975 333,175 332,336 329,642 268,292 268,560 269,148 11.04%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.90% 13.16% 2.84% 6.93% -4.31% -6.02% -7.75% -
ROE 2.82% 7.91% 1.99% 5.11% -3.50% -4.86% -5.19% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 47.07 72.90 76.39 80.07 84.32 87.37 75.90 -7.64%
EPS 2.30 9.60 2.17 5.55 -3.63 -5.26 -5.89 -
DPS 0.66 1.00 0.00 3.40 0.00 0.00 1.00 -6.68%
NAPS 0.8172 1.2129 1.0929 1.0855 1.0378 1.083 1.1349 -5.32%
Adjusted Per Share Value based on latest NOSH - 329,642
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 45.29 46.28 48.37 50.29 43.10 44.71 38.92 2.55%
EPS 2.22 6.09 1.38 3.48 -1.86 -2.69 -3.02 -
DPS 0.63 0.63 0.00 2.13 0.00 0.00 0.51 3.58%
NAPS 0.7862 0.7699 0.692 0.6818 0.5305 0.5541 0.582 5.13%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.615 0.53 0.535 1.14 0.375 0.385 0.57 -
P/RPS 1.31 0.73 0.70 1.42 0.44 0.44 0.75 9.73%
P/EPS 26.68 5.52 24.63 20.55 -10.33 -7.32 -9.68 -
EY 3.75 18.11 4.06 4.87 -9.68 -13.67 -10.33 -
DY 1.07 1.89 0.00 2.98 0.00 0.00 1.75 -7.86%
P/NAPS 0.75 0.44 0.49 1.05 0.36 0.36 0.50 6.98%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 22/08/19 23/08/18 17/08/17 18/08/16 20/08/15 14/08/14 -
Price 1.33 0.51 0.75 1.17 0.41 0.44 0.675 -
P/RPS 2.83 0.70 0.98 1.46 0.49 0.50 0.89 21.24%
P/EPS 57.70 5.31 34.53 21.09 -11.29 -8.36 -11.47 -
EY 1.73 18.82 2.90 4.74 -8.86 -11.96 -8.72 -
DY 0.50 1.96 0.00 2.90 0.00 0.00 1.48 -16.53%
P/NAPS 1.63 0.42 0.69 1.08 0.40 0.41 0.59 18.43%

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