[NOTION] YoY TTM Result on 31-Dec-2013 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
19-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 63.25%
YoY- 4.55%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 237,730 242,532 205,007 220,881 318,337 216,416 229,053 0.62%
PBT 20,019 3,682 -32,713 42,439 39,548 35,411 41,962 -11.59%
Tax -11,016 -8,344 9,732 -9,646 -8,241 -6,112 -4,475 16.18%
NP 9,003 -4,662 -22,981 32,793 31,307 29,299 37,487 -21.14%
-
NP to SH 9,003 -4,662 -22,981 32,793 31,367 29,224 37,276 -21.06%
-
Tax Rate 55.03% 226.62% - 22.73% 20.84% 17.26% 10.66% -
Total Cost 228,727 247,194 227,988 188,088 287,030 187,117 191,566 2.99%
-
Net Worth 296,061 286,031 284,944 308,729 284,113 263,220 235,776 3.86%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 4,694 - - 2,697 7,978 4,632 6,948 -6.32%
Div Payout % 52.14% - - 8.23% 25.44% 15.85% 18.64% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 296,061 286,031 284,944 308,729 284,113 263,220 235,776 3.86%
NOSH 268,269 268,448 267,755 267,994 263,972 154,345 152,389 9.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.79% -1.92% -11.21% 14.85% 9.83% 13.54% 16.37% -
ROE 3.04% -1.63% -8.07% 10.62% 11.04% 11.10% 15.81% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 88.62 90.35 76.57 82.42 120.59 140.22 150.31 -8.42%
EPS 3.36 -1.74 -8.58 12.24 11.88 18.93 24.46 -28.14%
DPS 1.75 0.00 0.00 1.00 3.02 3.00 4.50 -14.55%
NAPS 1.1036 1.0655 1.0642 1.152 1.0763 1.7054 1.5472 -5.47%
Adjusted Per Share Value based on latest NOSH - 267,994
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 45.27 46.18 39.04 42.06 60.62 41.21 43.62 0.62%
EPS 1.71 -0.89 -4.38 6.24 5.97 5.56 7.10 -21.10%
DPS 0.89 0.00 0.00 0.51 1.52 0.88 1.32 -6.35%
NAPS 0.5638 0.5447 0.5426 0.5879 0.541 0.5012 0.449 3.86%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.455 0.42 0.455 0.695 0.89 1.01 0.99 -
P/RPS 0.51 0.46 0.59 0.84 0.74 0.72 0.66 -4.20%
P/EPS 13.56 -24.18 -5.30 5.68 7.49 5.33 4.05 22.28%
EY 7.38 -4.13 -18.86 17.61 13.35 18.75 24.71 -18.22%
DY 3.85 0.00 0.00 1.44 3.40 2.97 4.55 -2.74%
P/NAPS 0.41 0.39 0.43 0.60 0.83 0.59 0.64 -7.14%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/02/17 18/02/16 25/02/15 19/02/14 21/02/13 20/02/12 21/02/11 -
Price 0.88 0.42 0.435 0.67 0.74 1.19 1.20 -
P/RPS 0.99 0.46 0.57 0.81 0.61 0.85 0.80 3.61%
P/EPS 26.22 -24.18 -5.07 5.48 6.23 6.28 4.91 32.17%
EY 3.81 -4.13 -19.73 18.26 16.06 15.91 20.38 -24.36%
DY 1.99 0.00 0.00 1.49 4.08 2.52 3.75 -10.01%
P/NAPS 0.80 0.39 0.41 0.58 0.69 0.70 0.78 0.42%

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