[NOTION] YoY TTM Result on 31-Dec-2009 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
10-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- 19.98%
YoY- 37.21%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 318,337 216,416 229,053 183,761 160,713 105,413 100,223 21.22%
PBT 39,548 35,411 41,962 52,427 38,807 30,869 30,584 4.37%
Tax -8,241 -6,112 -4,475 -9,737 -7,450 -2,305 -5,734 6.22%
NP 31,307 29,299 37,487 42,690 31,357 28,564 24,850 3.92%
-
NP to SH 31,367 29,224 37,276 43,069 31,389 27,785 24,573 4.14%
-
Tax Rate 20.84% 17.26% 10.66% 18.57% 19.20% 7.47% 18.75% -
Total Cost 287,030 187,117 191,566 141,071 129,356 76,849 75,373 24.93%
-
Net Worth 284,113 263,220 235,776 175,848 0 0 100,542 18.88%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 7,978 4,632 6,948 21,115 7,025 6,472 11,738 -6.22%
Div Payout % 25.44% 15.85% 18.64% 49.03% 22.38% 23.29% 47.77% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 284,113 263,220 235,776 175,848 0 0 100,542 18.88%
NOSH 263,972 154,345 152,389 140,724 703,203 584,866 585,230 -12.41%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 9.83% 13.54% 16.37% 23.23% 19.51% 27.10% 24.79% -
ROE 11.04% 11.10% 15.81% 24.49% 0.00% 0.00% 24.44% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 120.59 140.22 150.31 130.58 22.85 18.02 17.13 38.39%
EPS 11.88 18.93 24.46 30.61 4.46 4.75 4.20 18.90%
DPS 3.02 3.00 4.50 15.00 1.00 1.10 2.01 7.01%
NAPS 1.0763 1.7054 1.5472 1.2496 0.00 0.00 0.1718 35.73%
Adjusted Per Share Value based on latest NOSH - 140,724
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 60.62 41.21 43.62 34.99 30.60 20.07 19.08 21.22%
EPS 5.97 5.56 7.10 8.20 5.98 5.29 4.68 4.13%
DPS 1.52 0.88 1.32 4.02 1.34 1.23 2.24 -6.25%
NAPS 0.541 0.5012 0.449 0.3348 0.00 0.00 0.1915 18.87%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.89 1.01 0.99 1.58 0.55 1.32 1.43 -
P/RPS 0.74 0.72 0.66 1.21 2.41 7.32 8.35 -33.20%
P/EPS 7.49 5.33 4.05 5.16 12.32 27.79 34.06 -22.29%
EY 13.35 18.75 24.71 19.37 8.12 3.60 2.94 28.65%
DY 3.40 2.97 4.55 9.50 1.82 0.83 1.40 15.92%
P/NAPS 0.83 0.59 0.64 1.26 0.00 0.00 8.32 -31.87%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 20/02/12 21/02/11 10/02/10 19/02/09 26/02/08 12/02/07 -
Price 0.74 1.19 1.20 1.62 0.55 1.25 1.38 -
P/RPS 0.61 0.85 0.80 1.24 2.41 6.94 8.06 -34.93%
P/EPS 6.23 6.28 4.91 5.29 12.32 26.31 32.87 -24.19%
EY 16.06 15.91 20.38 18.89 8.12 3.80 3.04 31.93%
DY 4.08 2.52 3.75 9.26 1.82 0.88 1.45 18.79%
P/NAPS 0.69 0.70 0.78 1.30 0.00 0.00 8.03 -33.54%

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