[NOTION] YoY TTM Result on 31-Mar-2017 [#2]

Stock
[NOTION] NOTION VTEC BHD
Announcement Date
23-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Mar-2017 [#2]
Profit Trend
QoQ- 14.27%
YoY- 239.09%
Quarter Report
Latest QR
Upcoming QR
NOTION's Result
NOTION's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 253,991 253,871 254,307 249,627 235,183 224,748 214,241 2.87%
PBT 29,780 65,637 -1,545 23,539 12,393 -30,638 30,159 -0.21%
Tax -5,418 -16,341 -7,655 -13,251 -9,359 10,492 -7,132 -4.47%
NP 24,362 49,296 -9,200 10,288 3,034 -20,146 23,027 0.94%
-
NP to SH 24,362 49,296 -9,200 10,288 3,034 -20,146 23,027 0.94%
-
Tax Rate 18.19% 24.90% - 56.29% 75.52% - 23.65% -
Total Cost 229,629 204,575 263,507 239,339 232,149 244,894 191,214 3.09%
-
Net Worth 419,462 399,011 345,282 297,978 288,232 284,174 302,673 5.58%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 3,331 3,328 2,472 8,727 - - 2,697 3.57%
Div Payout % 13.68% 6.75% 0.00% 84.83% - - 11.71% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 419,462 399,011 345,282 297,978 288,232 284,174 302,673 5.58%
NOSH 336,647 333,175 332,002 268,909 269,401 268,875 268,327 3.84%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 9.59% 19.42% -3.62% 4.12% 1.29% -8.96% 10.75% -
ROE 5.81% 12.35% -2.66% 3.45% 1.05% -7.09% 7.61% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 75.45 76.20 76.60 92.83 87.30 83.59 79.84 -0.93%
EPS 7.24 14.80 -2.77 3.83 1.13 -7.49 8.58 -2.78%
DPS 1.00 1.00 0.75 3.25 0.00 0.00 1.00 0.00%
NAPS 1.246 1.1976 1.04 1.1081 1.0699 1.0569 1.128 1.67%
Adjusted Per Share Value based on latest NOSH - 268,909
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 49.21 49.19 49.28 48.37 45.57 43.55 41.51 2.87%
EPS 4.72 9.55 -1.78 1.99 0.59 -3.90 4.46 0.94%
DPS 0.65 0.64 0.48 1.69 0.00 0.00 0.52 3.78%
NAPS 0.8128 0.7731 0.669 0.5774 0.5585 0.5506 0.5865 5.58%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.66 0.57 0.595 1.20 0.40 0.385 0.60 -
P/RPS 0.87 0.75 0.78 1.29 0.46 0.46 0.75 2.50%
P/EPS 9.12 3.85 -21.47 31.37 35.52 -5.14 6.99 4.52%
EY 10.96 25.96 -4.66 3.19 2.82 -19.46 14.30 -4.33%
DY 1.52 1.75 1.26 2.71 0.00 0.00 1.67 -1.55%
P/NAPS 0.53 0.48 0.57 1.08 0.37 0.36 0.53 0.00%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 03/06/20 23/05/19 24/05/18 23/05/17 18/05/16 14/05/15 15/05/14 -
Price 0.745 0.50 0.56 1.31 0.395 0.39 0.62 -
P/RPS 0.99 0.66 0.73 1.41 0.45 0.47 0.78 4.04%
P/EPS 10.29 3.38 -20.21 34.24 35.07 -5.21 7.22 6.07%
EY 9.71 29.59 -4.95 2.92 2.85 -19.21 13.84 -5.73%
DY 1.34 2.00 1.34 2.48 0.00 0.00 1.61 -3.01%
P/NAPS 0.60 0.42 0.54 1.18 0.37 0.37 0.55 1.45%

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