[NOTION] YoY TTM 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- 16.25%
YoY- 32.32%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 226,352 228,331 165,896 122,676 108,042 82,719 39,079 33.99%
PBT 47,708 54,019 37,719 37,611 29,371 25,132 10,765 28.14%
Tax -4,527 -11,634 -5,856 -5,110 -4,463 -3,962 -2,848 8.02%
NP 43,181 42,385 31,863 32,501 24,908 21,170 7,917 32.65%
-
NP to SH 43,007 42,596 31,816 32,256 24,378 20,927 8,883 30.05%
-
Tax Rate 9.49% 21.54% 15.53% 13.59% 15.20% 15.76% 26.46% -
Total Cost 183,171 185,946 134,033 90,175 83,134 61,549 31,162 34.32%
-
Net Worth 154,375 225,071 0 0 112,469 0 70,807 13.86%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 11,581 17,606 10,533 6,472 5,871 11,715 4,868 15.53%
Div Payout % 26.93% 41.33% 33.11% 20.07% 24.09% 55.98% 54.80% -
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 154,375 225,071 0 0 112,469 0 70,807 13.86%
NOSH 154,375 154,635 701,708 587,846 591,320 293,333 243,407 -7.30%
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 19.08% 18.56% 19.21% 26.49% 23.05% 25.59% 20.26% -
ROE 27.86% 18.93% 0.00% 0.00% 21.68% 0.00% 12.55% -
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 146.62 147.66 23.64 20.87 18.27 28.20 16.05 44.55%
EPS 27.86 27.55 4.53 5.49 4.12 7.13 3.65 40.29%
DPS 7.50 11.39 1.50 1.10 1.00 4.00 2.00 24.63%
NAPS 1.00 1.4555 0.00 0.00 0.1902 0.00 0.2909 22.83%
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 43.10 43.48 31.59 23.36 20.57 15.75 7.44 33.99%
EPS 8.19 8.11 6.06 6.14 4.64 3.98 1.69 30.07%
DPS 2.21 3.35 2.01 1.23 1.12 2.23 0.93 15.51%
NAPS 0.294 0.4286 0.00 0.00 0.2142 0.00 0.1348 13.87%
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 0.87 1.17 3.34 5.80 7.99 8.58 11.15 -34.61%
P/EPS 4.56 6.28 17.42 22.05 35.41 33.92 49.05 -32.68%
EY 21.94 15.92 5.74 4.53 2.82 2.95 2.04 48.54%
DY 5.91 6.58 1.90 0.91 0.68 1.65 1.12 31.92%
P/NAPS 1.27 1.19 0.00 0.00 7.68 0.00 6.15 -23.10%
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 - -
Price 1.15 1.28 0.99 0.99 1.15 1.22 0.00 -
P/RPS 0.78 0.87 4.19 4.74 6.29 4.33 0.00 -
P/EPS 4.13 4.65 21.83 18.04 27.89 17.10 0.00 -
EY 24.23 21.52 4.58 5.54 3.58 5.85 0.00 -
DY 6.52 8.90 1.52 1.11 0.87 3.28 0.00 -
P/NAPS 1.15 0.88 0.00 0.00 6.05 0.00 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