[NOTION] YoY TTM Result on 30-Jun-2015 [#3]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
20-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- 29.85%
YoY- 10.78%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 253,868 263,943 226,220 234,645 204,275 250,997 281,933 -1.73%
PBT 15,115 20,709 -1,074 -16,276 -14,203 47,825 50,800 -18.28%
Tax -7,896 -2,423 -8,670 2,143 -1,638 -9,445 -7,064 1.87%
NP 7,219 18,286 -9,744 -14,133 -15,841 38,380 43,736 -25.92%
-
NP to SH 7,219 18,286 -9,744 -14,133 -15,841 38,514 43,645 -25.90%
-
Tax Rate 52.24% 11.70% - - - 19.75% 13.91% -
Total Cost 246,649 245,657 235,964 248,778 220,116 212,617 238,197 0.58%
-
Net Worth 363,210 357,827 278,434 290,851 305,457 317,496 298,133 3.34%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 11,200 - - 2,697 5,279 2,698 -
Div Payout % - 61.25% - - 0.00% 13.71% 6.18% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 363,210 357,827 278,434 290,851 305,457 317,496 298,133 3.34%
NOSH 332,336 329,642 268,292 268,560 269,148 268,268 269,877 3.52%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 2.84% 6.93% -4.31% -6.02% -7.75% 15.29% 15.51% -
ROE 1.99% 5.11% -3.50% -4.86% -5.19% 12.13% 14.64% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 76.39 80.07 84.32 87.37 75.90 93.56 104.47 -5.08%
EPS 2.17 5.55 -3.63 -5.26 -5.89 14.36 16.17 -28.43%
DPS 0.00 3.40 0.00 0.00 1.00 2.00 1.00 -
NAPS 1.0929 1.0855 1.0378 1.083 1.1349 1.1835 1.1047 -0.17%
Adjusted Per Share Value based on latest NOSH - 268,560
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 48.34 50.26 43.08 44.68 38.90 47.79 53.68 -1.73%
EPS 1.37 3.48 -1.86 -2.69 -3.02 7.33 8.31 -25.94%
DPS 0.00 2.13 0.00 0.00 0.51 1.01 0.51 -
NAPS 0.6916 0.6814 0.5302 0.5538 0.5816 0.6046 0.5677 3.34%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.535 1.14 0.375 0.385 0.57 0.74 1.23 -
P/RPS 0.70 1.42 0.44 0.44 0.75 0.79 1.18 -8.33%
P/EPS 24.63 20.55 -10.33 -7.32 -9.68 5.15 7.61 21.61%
EY 4.06 4.87 -9.68 -13.67 -10.33 19.40 13.15 -17.78%
DY 0.00 2.98 0.00 0.00 1.75 2.70 0.81 -
P/NAPS 0.49 1.05 0.36 0.36 0.50 0.63 1.11 -12.73%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 17/08/17 18/08/16 20/08/15 14/08/14 15/08/13 16/08/12 -
Price 0.75 1.17 0.41 0.44 0.675 0.81 1.29 -
P/RPS 0.98 1.46 0.49 0.50 0.89 0.87 1.23 -3.71%
P/EPS 34.53 21.09 -11.29 -8.36 -11.47 5.64 7.98 27.63%
EY 2.90 4.74 -8.86 -11.96 -8.72 17.72 12.54 -21.64%
DY 0.00 2.90 0.00 0.00 1.48 2.47 0.78 -
P/NAPS 0.69 1.08 0.40 0.41 0.59 0.68 1.17 -8.42%

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