[ORNA] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 27.3%
YoY- 124.98%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 327,548 330,700 319,897 306,356 286,092 272,052 267,310 14.52%
PBT 14,420 19,910 18,436 17,502 13,800 9,301 10,662 22.32%
Tax -3,624 -3,960 -3,906 -2,914 -2,236 -1,450 -1,998 48.78%
NP 10,796 15,950 14,529 14,588 11,564 7,851 8,664 15.81%
-
NP to SH 10,228 15,650 14,161 14,196 11,152 7,770 8,577 12.46%
-
Tax Rate 25.13% 19.89% 21.19% 16.65% 16.20% 15.59% 18.74% -
Total Cost 316,752 314,750 305,368 291,768 274,528 264,201 258,646 14.47%
-
Net Worth 156,462 154,238 151,272 149,749 14,311 140,890 139,407 8.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 1,853 2,471 - - 2,224 - -
Div Payout % - 11.85% 17.45% - - 28.63% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 156,462 154,238 151,272 149,749 14,311 140,890 139,407 8.00%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.30% 4.82% 4.54% 4.76% 4.04% 2.89% 3.24% -
ROE 6.54% 10.15% 9.36% 9.48% 77.92% 5.51% 6.15% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 441.72 445.97 431.40 407.11 3,858.13 366.88 360.49 14.52%
EPS 13.80 21.11 19.09 19.14 15.04 10.48 11.57 12.48%
DPS 0.00 2.50 3.33 0.00 0.00 3.00 0.00 -
NAPS 2.11 2.08 2.04 1.99 1.93 1.90 1.88 8.00%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 441.10 445.35 430.80 412.56 385.27 366.37 359.98 14.52%
EPS 13.77 21.08 19.07 19.12 15.02 10.46 11.55 12.44%
DPS 0.00 2.50 3.33 0.00 0.00 3.00 0.00 -
NAPS 2.1071 2.0771 2.0371 2.0166 0.1927 1.8973 1.8774 8.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.34 1.34 1.39 1.25 1.03 0.94 0.955 -
P/RPS 0.30 0.30 0.32 0.31 0.03 0.26 0.26 10.01%
P/EPS 9.72 6.35 7.28 6.63 0.68 8.97 8.26 11.47%
EY 10.29 15.75 13.74 15.09 146.01 11.15 12.11 -10.29%
DY 0.00 1.87 2.40 0.00 0.00 3.19 0.00 -
P/NAPS 0.64 0.64 0.68 0.63 0.53 0.49 0.51 16.35%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 24/02/17 16/11/16 -
Price 1.61 1.52 1.49 1.21 1.06 1.07 0.93 -
P/RPS 0.36 0.34 0.35 0.30 0.03 0.29 0.26 24.25%
P/EPS 11.67 7.20 7.80 6.41 0.70 10.21 8.04 28.22%
EY 8.57 13.88 12.82 15.59 141.88 9.79 12.44 -22.01%
DY 0.00 1.64 2.24 0.00 0.00 2.80 0.00 -
P/NAPS 0.76 0.73 0.73 0.61 0.55 0.56 0.49 34.02%

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