[NOTION] YoY Annual (Unaudited) Result on 30-Sep-2008 [#4]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
12-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
YoY- 23.56%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 236,767 226,839 172,709 146,104 104,491 89,912 77,803 20.36%
PBT 55,808 44,288 42,963 40,833 30,884 25,076 22,551 16.29%
Tax -8,274 -6,823 -6,988 -7,787 -3,641 -4,093 -9,311 -1.94%
NP 47,534 37,465 35,975 33,046 27,243 20,983 13,240 23.73%
-
NP to SH 47,464 37,432 35,898 32,892 26,620 20,657 18,581 16.90%
-
Tax Rate 14.83% 15.41% 16.27% 19.07% 11.79% 16.32% 41.29% -
Total Cost 189,233 189,374 136,734 113,058 77,248 68,929 64,563 19.61%
-
Net Worth 268,830 226,623 818,090 140,442 113,956 98,874 73,367 24.15%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,635 6,770 35,192 7,043 12,322 11,715 4,782 -0.51%
Div Payout % 9.77% 18.09% 98.04% 21.41% 46.29% 56.71% 25.74% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 268,830 226,623 818,090 140,442 113,956 98,874 73,367 24.15%
NOSH 154,500 150,450 703,855 704,325 586,800 585,751 239,137 -7.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 20.08% 16.52% 20.83% 22.62% 26.07% 23.34% 17.02% -
ROE 17.66% 16.52% 4.39% 23.42% 23.36% 20.89% 25.33% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 153.25 150.77 24.54 20.74 17.81 15.35 32.53 29.45%
EPS 17.56 24.88 25.51 4.67 3.78 3.52 7.77 14.54%
DPS 3.00 4.50 5.00 1.00 2.10 2.00 2.00 6.98%
NAPS 1.74 1.5063 1.1623 0.1994 0.1942 0.1688 0.3068 33.52%
Adjusted Per Share Value based on latest NOSH - 702,539
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.08 43.19 32.89 27.82 19.90 17.12 14.82 20.36%
EPS 9.04 7.13 6.84 6.26 5.07 3.93 3.54 16.90%
DPS 0.88 1.29 6.70 1.34 2.35 2.23 0.91 -0.55%
NAPS 0.5119 0.4315 1.5578 0.2674 0.217 0.1883 0.1397 24.15%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.03 0.95 1.24 0.82 1.16 1.21 2.28 -
P/RPS 0.67 0.63 5.05 3.95 6.51 7.88 7.01 -32.37%
P/EPS 3.35 3.82 24.31 17.56 25.57 34.31 29.34 -30.33%
EY 29.83 26.19 4.11 5.70 3.91 2.91 3.41 43.51%
DY 2.91 4.74 4.03 1.22 1.81 1.65 0.88 22.04%
P/NAPS 0.59 0.63 1.07 4.11 5.97 7.17 7.43 -34.42%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 10/11/09 12/11/08 21/11/07 15/11/06 23/11/05 -
Price 0.90 0.95 1.51 0.58 1.24 1.15 2.33 -
P/RPS 0.59 0.63 6.15 2.80 6.96 7.49 7.16 -34.02%
P/EPS 2.93 3.82 29.61 12.42 27.33 32.61 29.99 -32.12%
EY 34.13 26.19 3.38 8.05 3.66 3.07 3.33 47.35%
DY 3.33 4.74 3.31 1.72 1.69 1.74 0.86 25.29%
P/NAPS 0.52 0.63 1.30 2.91 6.39 6.81 7.59 -36.01%

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