[NOTION] YoY TTM 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- 2.06%
YoY- 23.66%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 236,767 225,401 172,709 146,104 104,491 89,912 59,677 25.80%
PBT 55,808 44,272 42,963 40,859 30,884 25,934 16,394 22.63%
Tax -8,274 -6,241 -6,988 -7,786 -3,641 -4,093 -3,091 17.82%
NP 47,534 38,031 35,975 33,073 27,243 21,841 13,303 23.63%
-
NP to SH 47,464 38,281 35,898 32,919 26,620 21,515 14,269 22.16%
-
Tax Rate 14.83% 14.10% 16.27% 19.06% 11.79% 15.78% 18.85% -
Total Cost 189,233 187,370 136,734 113,031 77,248 68,071 46,374 26.39%
-
Net Worth 154,499 154,416 818,573 140,086 114,263 99,117 90,357 9.34%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 4,632 6,948 21,115 7,025 6,472 11,738 10,716 -13.04%
Div Payout % 9.76% 18.15% 58.82% 21.34% 24.31% 54.56% 75.10% -
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 154,499 154,416 818,573 140,086 114,263 99,117 90,357 9.34%
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 20.08% 16.87% 20.83% 22.64% 26.07% 24.29% 22.29% -
ROE 30.72% 24.79% 4.39% 23.50% 23.30% 21.71% 15.79% -
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 153.25 145.97 24.52 20.80 17.76 15.31 20.41 39.91%
EPS 30.72 24.79 5.10 4.69 4.52 3.66 4.88 35.86%
DPS 3.00 4.50 3.00 1.00 1.10 2.00 3.66 -3.25%
NAPS 1.00 1.00 1.1623 0.1994 0.1942 0.1688 0.309 21.60%
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 45.11 42.94 32.91 27.84 19.91 17.13 11.37 25.80%
EPS 9.04 7.29 6.84 6.27 5.07 4.10 2.72 22.15%
DPS 0.88 1.32 4.02 1.34 1.23 2.24 2.04 -13.06%
NAPS 0.2944 0.2942 1.5596 0.2669 0.2177 0.1888 0.1722 9.34%
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 0.67 0.65 5.06 3.94 6.53 7.90 11.17 -37.42%
P/EPS 3.35 3.83 24.33 17.50 25.64 33.02 46.72 -35.53%
EY 29.83 26.10 4.11 5.71 3.90 3.03 2.14 55.10%
DY 2.91 4.74 2.42 1.22 0.95 1.65 1.61 10.36%
P/NAPS 1.03 0.95 1.07 4.11 5.97 7.17 7.38 -27.96%
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 - -
Price 0.90 0.95 1.51 0.58 1.24 1.15 0.00 -
P/RPS 0.59 0.65 6.16 2.79 6.98 7.51 0.00 -
P/EPS 2.93 3.83 29.62 12.38 27.41 31.39 0.00 -
EY 34.13 26.10 3.38 8.08 3.65 3.19 0.00 -
DY 3.33 4.74 1.99 1.72 0.89 1.74 0.00 -
P/NAPS 0.90 0.95 1.30 2.91 6.39 6.81 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