[NOTION] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- 29.04%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 293,289 233,068 231,800 157,637 131,248 107,001 82,828 23.43%
PBT 48,014 54,692 50,110 35,369 39,556 30,586 26,576 10.35%
Tax -7,133 -8,746 -11,032 -4,837 -7,410 -5,452 -4,958 6.24%
NP 40,881 45,945 39,078 30,532 32,145 25,134 21,617 11.19%
-
NP to SH 40,722 45,814 39,141 30,582 32,053 24,538 21,293 11.40%
-
Tax Rate 14.86% 15.99% 22.02% 13.68% 18.73% 17.83% 18.66% -
Total Cost 252,408 187,122 192,721 127,105 99,102 81,866 61,210 26.60%
-
Net Worth 298,317 256,270 216,891 154,437 131,457 111,478 0 -
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 3,600 6,180 - 4,690 - - 7,814 -12.10%
Div Payout % 8.84% 13.49% - 15.34% - - 36.70% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 298,317 256,270 216,891 154,437 131,457 111,478 0 -
NOSH 270,044 154,500 149,015 703,588 586,341 586,114 293,027 -1.35%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 13.94% 19.71% 16.86% 19.37% 24.49% 23.49% 26.10% -
ROE 13.65% 17.88% 18.05% 19.80% 24.38% 22.01% 0.00% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 108.61 150.85 155.55 22.40 22.38 18.26 28.27 25.12%
EPS 15.08 29.65 26.27 4.35 5.47 4.19 3.63 26.76%
DPS 1.33 4.00 0.00 0.67 0.00 0.00 2.67 -10.95%
NAPS 1.1047 1.6587 1.4555 0.2195 0.2242 0.1902 0.00 -
Adjusted Per Share Value based on latest NOSH - 701,708
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 55.85 44.38 44.14 30.02 24.99 20.37 15.77 23.43%
EPS 7.75 8.72 7.45 5.82 6.10 4.67 4.05 11.41%
DPS 0.69 1.18 0.00 0.89 0.00 0.00 1.49 -12.03%
NAPS 0.568 0.488 0.413 0.2941 0.2503 0.2123 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.23 1.27 1.73 0.79 1.21 1.46 2.42 -
P/RPS 1.13 0.84 1.11 3.53 5.41 8.00 8.56 -28.62%
P/EPS 8.16 4.28 6.59 18.17 22.13 34.87 33.30 -20.87%
EY 12.26 23.35 15.18 5.50 4.52 2.87 3.00 26.41%
DY 1.08 3.15 0.00 0.84 0.00 0.00 1.10 -0.30%
P/NAPS 1.11 0.77 1.19 3.60 5.40 7.68 0.00 -
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 11/08/11 05/08/10 18/08/09 14/08/08 23/08/07 24/08/06 -
Price 1.29 1.15 1.28 0.99 0.99 1.15 1.22 -
P/RPS 1.19 0.76 0.82 4.42 4.42 6.30 4.32 -19.32%
P/EPS 8.55 3.88 4.87 22.78 18.11 27.47 16.79 -10.62%
EY 11.69 25.79 20.52 4.39 5.52 3.64 5.96 11.87%
DY 1.03 3.48 0.00 0.67 0.00 0.00 2.19 -11.80%
P/NAPS 1.17 0.69 0.88 4.51 4.42 6.05 0.00 -

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