NOTION VTEC BHD

KLSE (MYR): NOTION (0083)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.13

Today's Change

+0.06 (5.61%)

Day's Change

1.08 - 1.14

Trading Volume

2,756,300

Financial

Show?
Last 10 FY Result
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 487,981 487,981 487,981 351,128 336,482 353,373 242,279 237,731 256,154 272,195 230,707 239,730 8.20%
PBT 59,498 59,498 59,498 -42,460 18,343 -7,002 7,073 10,104 68,847 15,266 17,757 -10,847 -
Tax -14,428 -14,428 -14,428 -3,136 -9,607 -762 -781 -2,511 -24,116 -2,664 -12,080 -2,177 23.36%
NP 45,070 45,070 45,070 -45,596 8,736 -7,764 6,292 7,593 44,731 12,602 5,677 -13,024 -
-
NP to SH 44,878 45,068 44,878 -45,596 8,736 -7,764 6,292 7,593 44,731 12,602 5,677 -13,024 -
-
Tax Rate 24.25% 24.25% 24.25% - 52.37% - 11.04% 24.85% 35.03% 17.45% 68.03% - -
Total Cost 442,911 442,911 442,911 396,724 327,746 361,137 235,987 230,138 211,423 259,593 225,030 252,754 6.42%
-
Net Worth 418,049 418,897 418,049 380,423 421,930 414,453 428,683 417,635 403,847 355,861 288,364 282,846 4.43%
Dividend
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 10,364 10,351 10,364 - - - - 3,331 3,328 9,919 2,676 - -
Div Payout % 23.09% 22.97% 23.09% - - - - 43.88% 7.44% 78.71% 47.14% - -
Equity
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 418,049 418,897 418,049 380,423 421,930 414,453 428,683 417,635 403,847 355,861 288,364 282,846 4.43%
NOSH 518,221 519,272 518,221 515,828 515,681 515,681 511,597 333,175 332,822 330,633 267,623 268,330 7.58%
Ratio Analysis
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 9.24% 9.24% 9.24% -12.99% 2.60% -2.20% 2.60% 3.19% 17.46% 4.63% 2.46% -5.43% -
ROE 10.74% 10.76% 10.74% -11.99% 2.07% -1.87% 1.47% 1.82% 11.08% 3.54% 1.97% -4.60% -
Per Share
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 94.16 93.97 94.16 68.07 65.25 68.53 47.22 71.35 76.96 82.33 86.21 89.34 0.58%
EPS 8.66 8.68 8.66 -8.84 1.69 -1.51 1.23 2.28 13.44 3.81 2.12 -4.85 -
DPS 2.00 2.00 2.00 0.00 0.00 0.00 0.00 1.00 1.00 3.00 1.00 0.00 -
NAPS 0.8067 0.8067 0.8067 0.7375 0.8182 0.8037 0.8355 1.2535 1.2134 1.0763 1.0775 1.0541 -2.92%
Adjusted Per Share Value based on latest NOSH - 518,221
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 92.81 92.81 92.81 66.78 64.00 67.21 46.08 45.21 48.72 51.77 43.88 45.59 8.21%
EPS 8.54 8.57 8.54 -8.67 1.66 -1.48 1.20 1.44 8.51 2.40 1.08 -2.48 -
DPS 1.97 1.97 1.97 0.00 0.00 0.00 0.00 0.63 0.63 1.89 0.51 0.00 -
NAPS 0.7951 0.7967 0.7951 0.7235 0.8025 0.7882 0.8153 0.7943 0.7681 0.6768 0.5484 0.5379 4.43%
Price Multiplier on Financial Quarter End Date
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/24 30/09/24 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.92 0.92 0.92 0.325 0.31 0.575 1.04 0.535 0.725 1.01 0.36 0.385 -
P/RPS 0.98 0.98 0.98 0.48 0.48 0.84 2.20 0.75 0.94 1.23 0.42 0.43 9.57%
P/EPS 10.62 10.60 10.62 -3.68 18.30 -38.19 84.81 23.48 5.39 26.50 16.97 -7.93 -
EY 9.41 9.43 9.41 -27.20 5.46 -2.62 1.18 4.26 18.54 3.77 5.89 -12.61 -
DY 2.17 2.17 2.17 0.00 0.00 0.00 0.00 1.87 1.38 2.97 2.78 0.00 -
P/NAPS 1.14 1.14 1.14 0.44 0.38 0.72 1.24 0.43 0.60 0.94 0.33 0.37 13.30%
Price Multiplier on Announcement Date
AQR T4Q 30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/11/24 27/11/24 27/11/24 28/11/23 25/11/22 30/11/21 25/11/20 26/11/19 26/11/18 28/11/17 24/11/16 20/11/15 -
Price 1.20 1.20 1.20 0.33 0.30 0.395 0.98 0.885 0.715 0.545 0.37 0.395 -
P/RPS 1.27 1.28 1.27 0.48 0.46 0.58 2.08 1.24 0.93 0.66 0.43 0.44 12.48%
P/EPS 13.86 13.83 13.86 -3.73 17.71 -26.24 79.91 38.83 5.32 14.30 17.44 -8.14 -
EY 7.22 7.23 7.22 -26.79 5.65 -3.81 1.25 2.58 18.80 6.99 5.73 -12.29 -
DY 1.67 1.67 1.67 0.00 0.00 0.00 0.00 1.13 1.40 5.50 2.70 0.00 -
P/NAPS 1.49 1.49 1.49 0.45 0.37 0.49 1.17 0.71 0.59 0.51 0.34 0.37 16.72%

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
31 people like this. Showing 50 of 17,264 comments

titan3322

Oku manipulators still around ♿♿😄😄 trying hard to press down the price 🤣🤣

2 weeks ago

CharlesT

5 cents not bad lah

2 weeks ago

CharlesT

Can eat chicken rice plus lobster

2 weeks ago

titan3322

Sudah jual better but que at 1.10 and 1 09 . Oku operators mati2 want to press down to price ♿♿😄😄🤣🤣

2 weeks ago

ta5851

Tuan-tuan dan puan puan, di sini saya nak mengumkan nasi goreng dan lobster 🦞 sekalian sudah terbang😭

2 weeks ago

titan3322

🤣🤣 Western Digital up 3.01% Seagate up3.41% and US tech futures continue in the 💚 so the BS US restrictions and sanctions on Msia xboleh pakai lagi lah only oku manipulators at work 😄😄🐒🐒🪱🪱🪤🪤♿♿🤣🤣

2 weeks ago

titan3322

ta5851 you think TP 2.98 like what HLIB say ka😄 if you got 3 to 4 sen spread you must jual lah ! Btw my TP is 1.50. Full year EPS should be around 15 sen, assigning a PE of 10(bcoz this pkm stock has no big funds buying) the reasonable TP is around 1.50 for this PKM stock 😄😄

2 weeks ago

CharlesT

TP RM1.50 is more likely....at best Rm1.80 I think....

Many waterfish get trapped above RM1.80....I doubt if the Boss /Shark will be so kind to let them go.....

2 weeks ago

CharlesT

Boss wanna belanja chicken rice again ah? So fast ah so kind ah?

2 weeks ago

Vicky

Biden has done a good job to get more credits by imposing limits of selling AI chips to Asian countries. At least he played double headed snake before pass over to Trumph next week.

2 weeks ago

titan3322

Yesterday got 1 sen dividend ardy 😊😊hopefully there will be another 2 sen dividend coming then you can keep this stock for longer term!

2 weeks ago

CharlesT

Open high 1.15, now 1.07...lower low than ytd

2 weeks ago

ta5851

My tp is Rm2 above.Plan to keep long term if the company can grow as promised.✊

2 weeks ago

ta5851

Hopefully handsome operator can press to 90cents below for me buy in slowly.

2 weeks ago

CharlesT

ta5851 everytime u come here price will surely drop one

Hope this round u can bring the same good luck also so..lol

2 weeks ago

ta5851

🤝as you wish😹

2 weeks ago

mf

sell

2 weeks ago

CharlesT

Wah ta5851 really got power...1.04...

Tmr pls come again....c can break 1.00 or not

2 weeks ago

CharlesT

Dont let the music stop

2 weeks ago

CharlesT

Next week also come here everyday pls

2 weeks ago

titan3322

They may decide to give you early CNY angpow wor🎁🤣

2 weeks ago

ta5851

Period Revenue (000) PBT Profit (000) EPS (Sen) q/q Revenue % q/q Profit %
1Q2021 65,344 3,091 3,028 0.59
2Q2021 84,613 3,841 3,157 0.61 29.49 4.26
3Q2021 89,200 -11,332 -11,323 -2.2 5.42 -458.66
4Q2021 114,216 -2,601 -2,625 -0.51 28.04 -76.82
1Q2022 91,671 -5,126 -6,040 -1.17 -19.74 130.10
2Q2022 77,798 -72 -1,252 -0.24 -15.13 -79.27
3Q2022 81,343 10,191 1,750 0.34 4.56 -239.78
4Q2022 95,670 13,350 14,278 2.77 17.61 715.89
1Q2023 83,350 -449 -3,658 -0.71 -12.88 -125.62
2Q2023 84,692 -6,766 -7,765 -1.51 1.61 112.27
3Q2023 83,198 2,744 1821 0.35 -1.76 -123.45
4Q2023 99,888 -37,989 -35994 -6.98 20.06 -2076.61
1Q2024 93,792 13,094 8024 1.26 -6.10 -122.29
2Q2024 111,596 17,773 14,035 2.72 18.98 74.91
3Q2024 135,485 24,041 20,153 3.9 21.41 43.59
4Q2024 147,108 4,509 2,856 0.55 8.58 -85.83

2 weeks ago

ta5851

Next quarter should be good quarter whitout forex losses, eps should be min 3.5cents. Revenue shoulb be around 140-150M

2 weeks ago

titan3322

Ladies and gentlemen, the US Tech futures continue to be in green 💚 if you want early CNY angpow try now 🤫🍚🐓🍚🐓🎁🎁🤣🤣

2 weeks ago

ta5851

Looking ahead, we anticipate Q1 FY2025 sales to align closely with Q4 FY2024 levels. With the introduction of new projects in the
automotive and EMS segments, we are optimistic about achieving sustainable growth, targeting a robust 20% to 25% revenue increase for
FY2025 compared to the current financial year

2 weeks ago

ta5851

The revenue have continuously growth for straight 4 q, 2025 expected 20-25% growth, hence next few q will see some growth as well if nothing special happened.

2 weeks ago

ta5851

Thoo says that, internally, Notion VTec aims to achieve a top line of RM500 million in FY2025 and double the target by FY2026.

“Overall, we are positive on the company’s outlook over the next five years in terms of top and bottom line. It is our board’s vision and hope to hit the RM1 billion revenue mark and we believe it should happen by FY2026 or beyond,” he elaborates.

2 weeks ago

CharlesT

Today's low for mother n son are 1.04 n 0.75

C if we will see lower low tmr or not

2 weeks ago

Azidane72

🙄🤔

2 weeks ago

CharlesT

As long as no lower low than the worst could be over.....

Or else the Pre CNY sales party is still on....

2 weeks ago

Vicky

Cam loo...all data center counters sell off including sub counters. Gone Bursa for the pre CNY cheap sales...

2 weeks ago

titan3322

You xdapat lobster rice 🦞🍚 ka🤣🤣 yesterday bought today sell also got free lunch ma 😀

2 weeks ago

titan3322

Reminder HLIB TP 2.98🤣🤣 My TP 1.50 40 % upside potential 🤣🤣🍚🐓🍚🐔

2 weeks ago

titan3322

Hari ni dia kasi early CNY angpow wor 😄😄

2 weeks ago

GrowingRich

Walao. Notion leading the ang pow charge for the dc theme stocks.

2 weeks ago

GrowingRich

Others still slipping & sliding on the tricky awkward slope.

2 weeks ago

duriand24

1.20 otw

2 weeks ago

titan3322

Apa macam ? Shortie tarak berani kacau lagi ka 🤣🤣🍚🦞🍚🦞🎁🎁😄😄

2 weeks ago

ctooi51

main ding dong ding dong.. aiya

2 weeks ago

ta5851

Thanks to my promotion, notion give everyone lobster
🦞 today for weekend 👍✌️😂

2 weeks ago

CharlesT

Posted by ta5851 > 21 seconds ago | Report Abuse

Thanks to my promotion, notion give everyone lobster
🦞 today for weekend 👍✌️😂

Luckily u only come after mkt close....lol

2 weeks ago

GrowingRich

ding dong ding dong = good money lor

Lu lagi belum faham ini hal juga gah

What la lu

2 weeks ago

GrowingRich

If you bought 1.08 then sold 1.17 how much gain you made already leh

8.33% gain lor

2 weeks ago

zoizai

Stock price will growth double digit in 2025

2 weeks ago

CharlesT

ta5851 pls come to promote on Monday during trading hours.

Hv to test yr power..

2 weeks ago

GrowingRich

Why Artificial Intelligence Stocks Broadcom, Alphabet (Google), and Marvell Technologies Are Rising Today
Bram Berkowitz, Jan 30, 2025, 2:03 PM

Key Points:
1. Broadcom's stock surged thanks to comments made on Meta's earnings call.
2. Investors believe Broadcom has locked down OpenAI as a new customer.
3. Alphabet received higher price targets from two Wall Street analysts.

https://www.fool.com/investing/2025/01/30/why-artificial-intelligence-ai-stocks-broadcom-alp/

1 day ago

GrowingRich

Ex-Intel CEO Pat Gelsinger loads up on Nvidia stock, says the market's reaction to DeepSeek is wrong
Anton Shilov, 2 days ago

https://www.tomshardware.com/tech-industry/artificial-intelligence/ex-intel-ceo-pat-gelsinger-loads-up-on-nvidia-stock-says-the-markets-reaction-to-deepseek-is-wrong

1 day ago

paktua73

why posting kena delete??


tut tut
after manage grab rm1.08 on previously..
now let see how market react

1 day ago

paktua73

paktua set 1st S-57 set at RP+300=rm1.19
(rm1.04+300/20/100=rm1.19

stop win will set at RP+180=rm1.13
(1.04+180/20/100=rm1.13)


tut tut
done reveal own swing destination..
hopefully can reach..

1 day ago

GrowingRich

DeepSeek may be positive for data centre stocks, says MIDF
Lee Min Keong
31 Jan 2025, 08:15 PM

https://www.freemalaysiatoday.com/category/highlight/2025/01/31/deepseek-may-be-positive-for-data-centre-stocks-says-midf/

1 day ago

Post a Comment