[NOTION] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
29-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 17.75%
YoY- 78.75%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 284,670 246,995 226,273 212,228 153,681 112,409 108,185 17.48%
PBT 26,524 39,915 38,545 62,743 33,348 31,510 33,194 -3.66%
Tax -8,441 -5,830 -2,460 -12,340 -5,159 -3,130 -6,143 5.43%
NP 18,083 34,085 36,085 50,403 28,189 28,380 27,051 -6.48%
-
NP to SH 18,217 33,936 35,849 50,714 28,371 27,748 26,700 -6.16%
-
Tax Rate 31.82% 14.61% 6.38% 19.67% 15.47% 9.93% 18.51% -
Total Cost 266,587 212,910 190,188 161,825 125,492 84,029 81,134 21.90%
-
Net Worth 282,196 154,443 249,994 220,414 0 0 108,086 17.32%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 7,978 - 11,581 21,115 7,025 6,472 11,738 -6.22%
Div Payout % 43.80% - 32.31% 41.64% 24.76% 23.32% 43.96% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 282,196 154,443 249,994 220,414 0 0 108,086 17.32%
NOSH 265,222 154,443 154,422 152,009 708,769 586,538 584,885 -12.33%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 6.35% 13.80% 15.95% 23.75% 18.34% 25.25% 25.00% -
ROE 6.46% 21.97% 14.34% 23.01% 0.00% 0.00% 24.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 107.33 159.93 146.53 139.61 21.68 19.16 18.50 34.01%
EPS 6.87 21.97 23.21 33.36 4.00 4.73 4.56 7.06%
DPS 3.00 0.00 7.50 13.89 0.99 1.10 2.01 6.89%
NAPS 1.064 1.00 1.6189 1.45 0.00 0.00 0.1848 33.84%
Adjusted Per Share Value based on latest NOSH - 152,009
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 54.21 47.03 43.09 40.41 29.26 21.40 20.60 17.48%
EPS 3.47 6.46 6.83 9.66 5.40 5.28 5.08 -6.14%
DPS 1.52 0.00 2.21 4.02 1.34 1.23 2.24 -6.25%
NAPS 0.5373 0.2941 0.476 0.4197 0.00 0.00 0.2058 17.32%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.72 1.21 1.29 1.95 0.47 1.30 1.75 -
P/RPS 0.67 0.76 0.88 1.40 2.17 6.78 9.46 -35.65%
P/EPS 10.48 5.51 5.56 5.84 11.74 27.48 38.34 -19.42%
EY 9.54 18.16 18.00 17.11 8.52 3.64 2.61 24.08%
DY 4.17 0.00 5.81 7.12 2.11 0.85 1.15 23.92%
P/NAPS 0.68 1.21 0.80 1.34 0.00 0.00 9.47 -35.50%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 16/05/13 18/05/12 11/05/11 29/04/10 12/05/09 13/05/08 22/05/07 -
Price 0.715 1.19 1.26 1.86 0.79 1.22 1.43 -
P/RPS 0.67 0.74 0.86 1.33 3.64 6.37 7.73 -33.45%
P/EPS 10.41 5.42 5.43 5.58 19.74 25.79 31.33 -16.76%
EY 9.61 18.46 18.42 17.94 5.07 3.88 3.19 20.15%
DY 4.20 0.00 5.95 7.47 1.25 0.90 1.40 20.07%
P/NAPS 0.67 1.19 0.78 1.28 0.00 0.00 7.74 -33.46%

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