[NOTION] YoY Annual (Unaudited) 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
YoY- 4.27%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 222,315 308,827 236,767 226,839 172,709 146,104 104,491 13.39%
PBT 29,512 57,322 55,808 44,288 42,963 40,833 30,884 -0.75%
Tax -9,424 -8,073 -8,274 -6,823 -6,988 -7,787 -3,641 17.15%
NP 20,088 49,249 47,534 37,465 35,975 33,046 27,243 -4.94%
-
NP to SH 20,088 49,264 47,464 37,432 35,898 32,892 26,620 -4.57%
-
Tax Rate 31.93% 14.08% 14.83% 15.41% 16.27% 19.07% 11.79% -
Total Cost 202,227 259,578 189,233 189,374 136,734 113,058 77,248 17.38%
-
Net Worth 315,606 305,956 268,830 226,623 818,090 140,442 113,956 18.48%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 2,683 7,923 4,635 6,770 35,192 7,043 12,322 -22.41%
Div Payout % 13.36% 16.08% 9.77% 18.09% 98.04% 21.41% 46.29% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 315,606 305,956 268,830 226,623 818,090 140,442 113,956 18.48%
NOSH 268,327 264,120 154,500 150,450 703,855 704,325 586,800 -12.21%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 9.04% 15.95% 20.08% 16.52% 20.83% 22.62% 26.07% -
ROE 6.36% 16.10% 17.66% 16.52% 4.39% 23.42% 23.36% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 82.85 116.93 153.25 150.77 24.54 20.74 17.81 29.17%
EPS 7.49 18.25 17.56 24.88 25.51 4.67 3.78 12.06%
DPS 1.00 3.00 3.00 4.50 5.00 1.00 2.10 -11.62%
NAPS 1.1762 1.1584 1.74 1.5063 1.1623 0.1994 0.1942 34.97%
Adjusted Per Share Value based on latest NOSH - 154,416
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 42.45 58.96 45.20 43.31 32.97 27.89 19.95 13.39%
EPS 3.84 9.41 9.06 7.15 6.85 6.28 5.08 -4.55%
DPS 0.51 1.51 0.88 1.29 6.72 1.34 2.35 -22.46%
NAPS 0.6026 0.5841 0.5133 0.4327 1.5619 0.2681 0.2176 18.48%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.775 1.12 1.03 0.95 1.24 0.82 1.16 -
P/RPS 0.94 0.96 0.67 0.63 5.05 3.95 6.51 -27.54%
P/EPS 10.35 6.00 3.35 3.82 24.31 17.56 25.57 -13.98%
EY 9.66 16.65 29.83 26.19 4.11 5.70 3.91 16.25%
DY 1.29 2.68 2.91 4.74 4.03 1.22 1.81 -5.48%
P/NAPS 0.66 0.97 0.59 0.63 1.07 4.11 5.97 -30.69%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 20/11/13 19/11/12 23/11/11 23/11/10 10/11/09 12/11/08 21/11/07 -
Price 0.755 1.04 0.90 0.95 1.51 0.58 1.24 -
P/RPS 0.91 0.89 0.59 0.63 6.15 2.80 6.96 -28.73%
P/EPS 10.08 5.58 2.93 3.82 29.61 12.42 27.33 -15.30%
EY 9.92 17.93 34.13 26.19 3.38 8.05 3.66 18.06%
DY 1.32 2.88 3.33 4.74 3.31 1.72 1.69 -4.03%
P/NAPS 0.64 0.90 0.52 0.63 1.30 2.91 6.39 -31.82%

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