[NOTION] YoY Quarter 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
QoQ- 15.83%
YoY- 7.74%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 61,966 52,989 54,481 47,668 24,240 27,791 19,113 21.64%
PBT 14,789 6,705 16,436 11,166 7,944 6,431 5,868 16.64%
Tax -1,714 1,451 -3,360 -2,229 448 -374 -546 20.99%
NP 13,075 8,156 13,076 8,937 8,392 6,057 5,322 16.15%
-
NP to SH 13,103 8,076 12,961 8,852 8,216 5,974 5,322 16.19%
-
Tax Rate 11.59% -21.64% 20.44% 19.96% -5.64% 5.82% 9.30% -
Total Cost 48,891 44,833 41,405 38,731 15,848 21,734 13,791 23.47%
-
Net Worth 154,499 232,598 818,573 140,086 114,263 99,117 89,713 9.47%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 6,948 17,606 7,025 6,472 5,871 - -
Div Payout % - 86.04% 135.84% 79.37% 78.78% 98.29% - -
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 154,499 232,598 818,573 140,086 114,263 99,117 89,713 9.47%
NOSH 154,499 154,416 704,270 702,539 588,382 587,191 292,417 -10.08%
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 21.10% 15.39% 24.00% 18.75% 34.62% 21.79% 27.84% -
ROE 8.48% 3.47% 1.58% 6.32% 7.19% 6.03% 5.93% -
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 40.11 34.32 7.74 6.79 4.12 4.73 6.54 35.27%
EPS 4.85 5.23 9.21 1.26 1.17 1.02 1.82 17.73%
DPS 0.00 4.50 2.50 1.00 1.10 1.00 0.00 -
NAPS 1.00 1.5063 1.1623 0.1994 0.1942 0.1688 0.3068 21.75%
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 11.89 10.17 10.46 9.15 4.65 5.33 3.67 21.63%
EPS 2.52 1.55 2.49 1.70 1.58 1.15 1.02 16.26%
DPS 0.00 1.33 3.38 1.35 1.24 1.13 0.00 -
NAPS 0.2966 0.4465 1.5712 0.2689 0.2193 0.1903 0.1722 9.48%
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 2.57 2.77 16.03 12.09 28.16 25.57 34.88 -35.23%
P/EPS 12.14 18.16 67.38 65.08 83.07 118.93 125.27 -32.21%
EY 8.23 5.51 1.48 1.54 1.20 0.84 0.80 47.44%
DY 0.00 4.74 2.02 1.22 0.95 0.83 0.00 -
P/NAPS 1.03 0.63 1.07 4.11 5.97 7.17 7.43 -28.04%
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 2.24 2.77 19.52 8.55 30.10 24.30 35.65 -36.93%
P/EPS 10.61 18.16 82.05 46.03 88.80 113.03 128.02 -33.95%
EY 9.42 5.51 1.22 2.17 1.13 0.88 0.78 51.44%
DY 0.00 4.74 1.66 1.72 0.89 0.87 0.00 -
P/NAPS 0.90 0.63 1.30 2.91 6.39 6.81 7.59 -29.89%

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