[NOTION] YoY TTM Result on 30-Jun-2021 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
29-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- -22.63%
YoY- -86.25%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 440,761 336,910 365,028 308,729 237,686 242,889 253,868 9.62%
PBT 16,919 8,879 2,392 -209 17,495 49,423 15,115 1.89%
Tax -10,891 -4,203 -10,559 1,809 -5,856 -17,447 -7,896 5.50%
NP 6,028 4,676 -8,167 1,600 11,639 31,976 7,219 -2.95%
-
NP to SH 6,218 4,676 -8,167 1,600 11,639 31,976 7,219 -2.45%
-
Tax Rate 64.37% 47.34% 441.43% - 33.47% 35.30% 52.24% -
Total Cost 434,733 332,234 373,195 307,129 226,047 210,913 246,649 9.89%
-
Net Worth 416,554 418,234 409,605 429,330 412,666 404,109 363,210 2.30%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 5,158 - - - 3,331 3,328 - -
Div Payout % 82.96% - - - 28.63% 10.41% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 416,554 418,234 409,605 429,330 412,666 404,109 363,210 2.30%
NOSH 520,004 515,828 515,681 515,588 504,975 333,175 332,336 7.73%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.37% 1.39% -2.24% 0.52% 4.90% 13.16% 2.84% -
ROE 1.49% 1.12% -1.99% 0.37% 2.82% 7.91% 1.99% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 85.29 65.31 70.79 59.88 47.07 72.90 76.39 1.85%
EPS 1.20 0.91 -1.58 0.31 2.30 9.60 2.17 -9.39%
DPS 1.00 0.00 0.00 0.00 0.66 1.00 0.00 -
NAPS 0.8061 0.8108 0.7943 0.8327 0.8172 1.2129 1.0929 -4.94%
Adjusted Per Share Value based on latest NOSH - 515,588
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 83.98 64.19 69.55 58.82 45.29 46.28 48.37 9.62%
EPS 1.18 0.89 -1.56 0.30 2.22 6.09 1.38 -2.57%
DPS 0.98 0.00 0.00 0.00 0.63 0.63 0.00 -
NAPS 0.7936 0.7968 0.7804 0.818 0.7862 0.7699 0.692 2.30%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.05 0.305 0.31 0.56 0.615 0.53 0.535 -
P/RPS 2.40 0.47 0.44 0.94 1.31 0.73 0.70 22.77%
P/EPS 170.37 33.65 -19.57 180.46 26.68 5.52 24.63 37.99%
EY 0.59 2.97 -5.11 0.55 3.75 18.11 4.06 -27.47%
DY 0.49 0.00 0.00 0.00 1.07 1.89 0.00 -
P/NAPS 2.54 0.38 0.39 0.67 0.75 0.44 0.49 31.52%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 05/08/24 16/08/23 19/08/22 29/09/21 24/08/20 22/08/19 23/08/18 -
Price 1.75 0.305 0.345 0.60 1.33 0.51 0.75 -
P/RPS 2.05 0.47 0.49 1.00 2.83 0.70 0.98 13.07%
P/EPS 145.44 33.65 -21.78 193.35 57.70 5.31 34.53 27.05%
EY 0.69 2.97 -4.59 0.52 1.73 18.82 2.90 -21.26%
DY 0.57 0.00 0.00 0.00 0.50 1.96 0.00 -
P/NAPS 2.17 0.38 0.43 0.72 1.63 0.42 0.69 21.02%

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