[NOTION] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -36.33%
YoY- 7.33%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 222,315 250,997 284,670 318,337 308,827 281,933 246,995 -6.77%
PBT 29,512 47,825 26,524 39,548 57,322 50,800 39,915 -18.21%
Tax -9,424 -9,445 -8,441 -8,241 -8,073 -7,064 -5,830 37.69%
NP 20,088 38,380 18,083 31,307 49,249 43,736 34,085 -29.68%
-
NP to SH 20,088 38,514 18,217 31,367 49,264 43,645 33,936 -29.47%
-
Tax Rate 31.93% 19.75% 31.82% 20.84% 14.08% 13.91% 14.61% -
Total Cost 202,227 212,617 266,587 287,030 259,578 238,197 212,910 -3.37%
-
Net Worth 269,733 317,496 282,196 284,113 307,725 298,133 154,443 44.97%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 2,697 5,279 7,978 7,978 7,978 2,698 - -
Div Payout % 13.43% 13.71% 43.80% 25.44% 16.20% 6.18% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 269,733 317,496 282,196 284,113 307,725 298,133 154,443 44.97%
NOSH 269,733 268,268 265,222 263,972 263,983 269,877 154,443 44.97%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 9.04% 15.29% 6.35% 9.83% 15.95% 15.51% 13.80% -
ROE 7.45% 12.13% 6.46% 11.04% 16.01% 14.64% 21.97% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 82.42 93.56 107.33 120.59 116.99 104.47 159.93 -35.69%
EPS 7.45 14.36 6.87 11.88 18.66 16.17 21.97 -51.34%
DPS 1.00 2.00 3.00 3.02 3.02 1.00 0.00 -
NAPS 1.00 1.1835 1.064 1.0763 1.1657 1.1047 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 263,972
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 42.45 47.92 54.35 60.78 58.96 53.83 47.16 -6.76%
EPS 3.84 7.35 3.48 5.99 9.41 8.33 6.48 -29.42%
DPS 0.51 1.01 1.52 1.52 1.52 0.52 0.00 -
NAPS 0.515 0.6062 0.5388 0.5424 0.5875 0.5692 0.2949 44.96%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.775 0.74 0.72 0.89 1.12 1.23 1.21 -
P/RPS 0.94 0.79 0.67 0.74 0.96 1.18 0.76 15.20%
P/EPS 10.41 5.15 10.48 7.49 6.00 7.61 5.51 52.76%
EY 9.61 19.40 9.54 13.35 16.66 13.15 18.16 -34.55%
DY 1.29 2.70 4.17 3.40 2.70 0.81 0.00 -
P/NAPS 0.78 0.63 0.68 0.83 0.96 1.11 1.21 -25.35%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 15/08/13 16/05/13 21/02/13 19/11/12 16/08/12 18/05/12 -
Price 0.755 0.81 0.715 0.74 1.04 1.29 1.19 -
P/RPS 0.92 0.87 0.67 0.61 0.89 1.23 0.74 15.60%
P/EPS 10.14 5.64 10.41 6.23 5.57 7.98 5.42 51.77%
EY 9.86 17.72 9.61 16.06 17.94 12.54 18.46 -34.14%
DY 1.32 2.47 4.20 4.08 2.91 0.78 0.00 -
P/NAPS 0.76 0.68 0.67 0.69 0.89 1.17 1.19 -25.81%

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