[NOTION] YoY TTM Result on 30-Sep-2010 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Sep-2010 [#4]
Profit Trend
QoQ- -10.13%
YoY- 6.64%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 222,315 308,827 236,767 225,401 172,709 146,104 104,491 13.39%
PBT 29,512 57,322 55,808 44,272 42,963 40,859 30,884 -0.75%
Tax -9,424 -8,073 -8,274 -6,241 -6,988 -7,786 -3,641 17.15%
NP 20,088 49,249 47,534 38,031 35,975 33,073 27,243 -4.94%
-
NP to SH 20,088 49,264 47,464 38,281 35,898 32,919 26,620 -4.57%
-
Tax Rate 31.93% 14.08% 14.83% 14.10% 16.27% 19.06% 11.79% -
Total Cost 202,227 259,578 189,233 187,370 136,734 113,031 77,248 17.38%
-
Net Worth 269,733 307,725 154,499 154,416 818,573 140,086 114,263 15.37%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,697 7,978 4,632 6,948 21,115 7,025 6,472 -13.56%
Div Payout % 13.43% 16.20% 9.76% 18.15% 58.82% 21.34% 24.31% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 269,733 307,725 154,499 154,416 818,573 140,086 114,263 15.37%
NOSH 269,733 263,983 154,499 154,416 704,270 702,539 588,382 -12.17%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.04% 15.95% 20.08% 16.87% 20.83% 22.64% 26.07% -
ROE 7.45% 16.01% 30.72% 24.79% 4.39% 23.50% 23.30% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 82.42 116.99 153.25 145.97 24.52 20.80 17.76 29.12%
EPS 7.45 18.66 30.72 24.79 5.10 4.69 4.52 8.67%
DPS 1.00 3.02 3.00 4.50 3.00 1.00 1.10 -1.57%
NAPS 1.00 1.1657 1.00 1.00 1.1623 0.1994 0.1942 31.37%
Adjusted Per Share Value based on latest NOSH - 154,416
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.33 58.81 45.08 42.92 32.89 27.82 19.90 13.39%
EPS 3.83 9.38 9.04 7.29 6.84 6.27 5.07 -4.56%
DPS 0.51 1.52 0.88 1.32 4.02 1.34 1.23 -13.63%
NAPS 0.5136 0.586 0.2942 0.294 1.5587 0.2667 0.2176 15.37%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.775 1.12 1.03 0.95 1.24 0.82 1.16 -
P/RPS 0.94 0.96 0.67 0.65 5.06 3.94 6.53 -27.58%
P/EPS 10.41 6.00 3.35 3.83 24.33 17.50 25.64 -13.93%
EY 9.61 16.66 29.83 26.10 4.11 5.71 3.90 16.20%
DY 1.29 2.70 2.91 4.74 2.42 1.22 0.95 5.22%
P/NAPS 0.78 0.96 1.03 0.95 1.07 4.11 5.97 -28.74%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 19/11/12 23/11/11 23/11/10 10/11/09 12/11/08 21/11/07 -
Price 0.755 1.04 0.90 0.95 1.51 0.58 1.24 -
P/RPS 0.92 0.89 0.59 0.65 6.16 2.79 6.98 -28.63%
P/EPS 10.14 5.57 2.93 3.83 29.62 12.38 27.41 -15.26%
EY 9.86 17.94 34.13 26.10 3.38 8.08 3.65 17.99%
DY 1.32 2.91 3.33 4.74 1.99 1.72 0.89 6.78%
P/NAPS 0.76 0.89 0.90 0.95 1.30 2.91 6.39 -29.85%

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