[NOTION] YoY Cumulative 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- 93.56%
YoY- -4.59%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 219,967 174,801 173,850 118,228 98,436 80,251 62,121 23.43%
PBT 36,011 41,019 37,583 26,527 29,667 22,940 19,932 10.35%
Tax -5,350 -6,560 -8,274 -3,628 -5,558 -4,089 -3,719 6.24%
NP 30,661 34,459 29,309 22,899 24,109 18,851 16,213 11.19%
-
NP to SH 30,542 34,361 29,356 22,937 24,040 18,404 15,970 11.40%
-
Tax Rate 14.86% 15.99% 22.02% 13.68% 18.73% 17.82% 18.66% -
Total Cost 189,306 140,342 144,541 95,329 74,327 61,400 45,908 26.60%
-
Net Worth 298,317 256,270 216,891 154,437 131,457 111,479 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 2,700 4,635 - 3,517 - - 5,860 -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 298,317 256,270 216,891 154,437 131,457 111,479 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 10.24% 13.41% 13.53% 14.85% 18.29% 16.51% 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 81.46 113.14 116.67 16.80 16.79 13.69 21.20 25.12%
EPS 11.31 22.24 19.70 3.26 4.10 3.14 2.72 26.78%
DPS 1.00 3.00 0.00 0.50 0.00 0.00 2.00 -10.90%
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 41.89 33.29 33.10 22.51 18.74 15.28 11.83 23.43%
EPS 5.82 6.54 5.59 4.37 4.58 3.50 3.04 11.42%
DPS 0.51 0.88 0.00 0.67 0.00 0.00 1.12 -12.27%
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 1.51 1.12 1.48 4.70 7.21 10.66 11.42 -28.60%
P/EPS 10.88 5.71 8.78 24.23 29.51 46.50 44.40 -20.87%
EY 9.20 17.51 11.39 4.13 3.39 2.15 2.25 26.42%
DY 0.81 2.36 0.00 0.63 0.00 0.00 0.83 -0.40%
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 1.58 1.02 1.10 5.89 5.90 8.40 5.75 -19.35%
P/EPS 11.41 5.17 6.50 30.37 24.15 36.62 22.39 -10.61%
EY 8.77 19.34 15.39 3.29 4.14 2.73 4.47 11.87%
DY 0.78 2.61 0.00 0.51 0.00 0.00 1.64 -11.63%
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