[NOTION] YoY Cumulative Quarter Result on 30-Jun-2008 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
14-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 46.6%
YoY- 30.62%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 174,801 173,850 118,228 98,436 80,251 62,121 58,690 19.93%
PBT 41,019 37,583 26,527 29,667 22,940 19,932 16,682 16.16%
Tax -6,560 -8,274 -3,628 -5,558 -4,089 -3,719 -8,765 -4.71%
NP 34,459 29,309 22,899 24,109 18,851 16,213 7,917 27.76%
-
NP to SH 34,361 29,356 22,937 24,040 18,404 15,970 13,258 17.19%
-
Tax Rate 15.99% 22.02% 13.68% 18.73% 17.82% 18.66% 52.54% -
Total Cost 140,342 144,541 95,329 74,327 61,400 45,908 50,773 18.45%
-
Net Worth 256,270 216,891 154,437 131,457 111,479 0 63,121 26.29%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 4,635 - 3,517 - - 5,860 4,339 1.10%
Div Payout % 13.49% - 15.34% - - 36.70% 32.73% -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 256,270 216,891 154,437 131,457 111,479 0 63,121 26.29%
NOSH 154,500 149,015 703,588 586,341 586,114 293,027 216,988 -5.50%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 19.71% 16.86% 19.37% 24.49% 23.49% 26.10% 13.49% -
ROE 13.41% 13.53% 14.85% 18.29% 16.51% 0.00% 21.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 113.14 116.67 16.80 16.79 13.69 21.20 27.05 26.91%
EPS 22.24 19.70 3.26 4.10 3.14 2.72 6.11 24.01%
DPS 3.00 0.00 0.50 0.00 0.00 2.00 2.00 6.98%
NAPS 1.6587 1.4555 0.2195 0.2242 0.1902 0.00 0.2909 33.64%
Adjusted Per Share Value based on latest NOSH - 587,846
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 33.55 33.37 22.69 18.89 15.40 11.92 11.27 19.92%
EPS 6.60 5.63 4.40 4.61 3.53 3.07 2.54 17.24%
DPS 0.89 0.00 0.68 0.00 0.00 1.12 0.83 1.16%
NAPS 0.4919 0.4163 0.2964 0.2523 0.214 0.00 0.1212 26.28%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.27 1.73 0.79 1.21 1.46 2.42 1.79 -
P/RPS 1.12 1.48 4.70 7.21 10.66 11.42 6.62 -25.62%
P/EPS 5.71 8.78 24.23 29.51 46.50 44.40 29.30 -23.84%
EY 17.51 11.39 4.13 3.39 2.15 2.25 3.41 31.33%
DY 2.36 0.00 0.63 0.00 0.00 0.83 1.12 13.22%
P/NAPS 0.77 1.19 3.60 5.40 7.68 0.00 6.15 -29.25%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 05/08/10 18/08/09 14/08/08 23/08/07 24/08/06 19/08/05 -
Price 1.15 1.28 0.99 0.99 1.15 1.22 2.24 -
P/RPS 1.02 1.10 5.89 5.90 8.40 5.75 8.28 -29.44%
P/EPS 5.17 6.50 30.37 24.15 36.62 22.39 36.66 -27.84%
EY 19.34 15.39 3.29 4.14 2.73 4.47 2.73 38.56%
DY 2.61 0.00 0.51 0.00 0.00 1.64 0.89 19.62%
P/NAPS 0.69 0.88 4.51 4.42 6.05 0.00 7.70 -33.09%

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