[NOTION] QoQ Cumulative Quarter 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- 27.51%
YoY- 4.27%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 174,801 113,910 59,981 226,839 173,850 113,038 56,329 113.19%
PBT 41,019 27,882 15,791 44,288 37,583 33,609 18,101 72.78%
Tax -6,560 -3,608 -2,342 -6,823 -8,274 -7,389 -4,108 36.73%
NP 34,459 24,274 13,449 37,465 29,309 26,220 13,993 82.66%
-
NP to SH 34,361 24,234 13,395 37,432 29,356 26,387 14,185 80.65%
-
Tax Rate 15.99% 12.94% 14.83% 15.41% 22.02% 21.99% 22.69% -
Total Cost 140,342 89,636 46,532 189,374 144,541 86,818 42,336 122.81%
-
Net Worth 256,270 250,047 235,776 226,623 216,891 212,090 175,848 28.62%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 4,635 4,633 - 6,770 - - - -
Div Payout % 13.49% 19.12% - 18.09% - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 256,270 250,047 235,776 226,623 216,891 212,090 175,848 28.62%
NOSH 154,500 154,455 152,389 150,450 149,015 146,269 140,724 6.44%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 19.71% 21.31% 22.42% 16.52% 16.86% 23.20% 24.84% -
ROE 13.41% 9.69% 5.68% 16.52% 13.53% 12.44% 8.07% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 113.14 73.75 39.36 150.77 116.67 77.28 40.03 100.28%
EPS 22.24 15.69 8.79 24.88 19.70 18.04 10.08 69.72%
DPS 3.00 3.00 0.00 4.50 0.00 0.00 0.00 -
NAPS 1.6587 1.6189 1.5472 1.5063 1.4555 1.45 1.2496 20.84%
Adjusted Per Share Value based on latest NOSH - 154,416
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 33.30 21.70 11.43 43.22 33.12 21.54 10.73 113.20%
EPS 6.55 4.62 2.55 7.13 5.59 5.03 2.70 80.83%
DPS 0.88 0.88 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.4883 0.4764 0.4492 0.4318 0.4132 0.4041 0.335 28.64%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.27 1.29 0.99 0.95 1.73 1.95 1.58 -
P/RPS 1.12 1.75 2.52 0.63 1.48 2.52 3.95 -56.93%
P/EPS 5.71 8.22 11.26 3.82 8.78 10.81 15.67 -49.07%
EY 17.51 12.16 8.88 26.19 11.39 9.25 6.38 96.38%
DY 2.36 2.33 0.00 4.74 0.00 0.00 0.00 -
P/NAPS 0.77 0.80 0.64 0.63 1.19 1.34 1.26 -28.05%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 11/05/11 21/02/11 23/11/10 05/08/10 29/04/10 10/02/10 -
Price 1.15 1.26 1.20 0.95 1.28 1.86 1.62 -
P/RPS 1.02 1.71 3.05 0.63 1.10 2.41 4.05 -60.21%
P/EPS 5.17 8.03 13.65 3.82 6.50 10.31 16.07 -53.14%
EY 19.34 12.45 7.33 26.19 15.39 9.70 6.22 113.47%
DY 2.61 2.38 0.00 4.74 0.00 0.00 0.00 -
P/NAPS 0.69 0.78 0.78 0.63 0.88 1.28 1.30 -34.52%

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