[NOTION] YoY TTM Result on 31-Mar-2016 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Mar-2016 [#2]
Profit Trend
QoQ- 165.08%
YoY- 115.06%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 253,871 254,307 249,627 235,183 224,748 214,241 284,670 -1.88%
PBT 65,637 -1,545 23,539 12,393 -30,638 30,159 26,524 16.29%
Tax -16,341 -7,655 -13,251 -9,359 10,492 -7,132 -8,441 11.63%
NP 49,296 -9,200 10,288 3,034 -20,146 23,027 18,083 18.18%
-
NP to SH 49,296 -9,200 10,288 3,034 -20,146 23,027 18,217 18.03%
-
Tax Rate 24.90% - 56.29% 75.52% - 23.65% 31.82% -
Total Cost 204,575 263,507 239,339 232,149 244,894 191,214 266,587 -4.31%
-
Net Worth 399,011 345,282 297,978 288,232 284,174 302,673 282,196 5.94%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 3,328 2,472 8,727 - - 2,697 7,978 -13.55%
Div Payout % 6.75% 0.00% 84.83% - - 11.71% 43.80% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 399,011 345,282 297,978 288,232 284,174 302,673 282,196 5.94%
NOSH 333,175 332,002 268,909 269,401 268,875 268,327 265,222 3.87%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 19.42% -3.62% 4.12% 1.29% -8.96% 10.75% 6.35% -
ROE 12.35% -2.66% 3.45% 1.05% -7.09% 7.61% 6.46% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 76.20 76.60 92.83 87.30 83.59 79.84 107.33 -5.54%
EPS 14.80 -2.77 3.83 1.13 -7.49 8.58 6.87 13.63%
DPS 1.00 0.75 3.25 0.00 0.00 1.00 3.00 -16.72%
NAPS 1.1976 1.04 1.1081 1.0699 1.0569 1.128 1.064 1.99%
Adjusted Per Share Value based on latest NOSH - 269,401
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 48.73 48.81 47.92 45.14 43.14 41.12 54.64 -1.88%
EPS 9.46 -1.77 1.97 0.58 -3.87 4.42 3.50 18.01%
DPS 0.64 0.47 1.68 0.00 0.00 0.52 1.53 -13.51%
NAPS 0.7659 0.6628 0.572 0.5533 0.5455 0.581 0.5417 5.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.57 0.595 1.20 0.40 0.385 0.60 0.72 -
P/RPS 0.75 0.78 1.29 0.46 0.46 0.75 0.67 1.89%
P/EPS 3.85 -21.47 31.37 35.52 -5.14 6.99 10.48 -15.36%
EY 25.96 -4.66 3.19 2.82 -19.46 14.30 9.54 18.14%
DY 1.75 1.26 2.71 0.00 0.00 1.67 4.17 -13.46%
P/NAPS 0.48 0.57 1.08 0.37 0.36 0.53 0.68 -5.63%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 23/05/19 24/05/18 23/05/17 18/05/16 14/05/15 15/05/14 16/05/13 -
Price 0.50 0.56 1.31 0.395 0.39 0.62 0.715 -
P/RPS 0.66 0.73 1.41 0.45 0.47 0.78 0.67 -0.25%
P/EPS 3.38 -20.21 34.24 35.07 -5.21 7.22 10.41 -17.08%
EY 29.59 -4.95 2.92 2.85 -19.21 13.84 9.61 20.60%
DY 2.00 1.34 2.48 0.00 0.00 1.61 4.20 -11.62%
P/NAPS 0.42 0.54 1.18 0.37 0.37 0.55 0.67 -7.48%

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