[ORNA] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
19-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 5.3%
YoY- -0.63%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 283,120 331,580 320,894 318,836 317,832 350,036 341,488 -11.73%
PBT 10,152 18,144 14,813 13,562 13,600 13,437 12,942 -14.93%
Tax -3,992 -4,673 -4,024 -4,270 -4,784 -3,602 -3,797 3.39%
NP 6,160 13,471 10,789 9,292 8,816 9,835 9,145 -23.13%
-
NP to SH 5,876 13,204 10,522 8,904 8,456 9,396 8,704 -23.02%
-
Tax Rate 39.32% 25.76% 27.17% 31.49% 35.18% 26.81% 29.34% -
Total Cost 276,960 318,109 310,105 309,544 309,016 340,201 332,342 -11.43%
-
Net Worth 176,484 175,001 169,810 168,327 166,102 161,653 158,687 7.33%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 2,224 - - - 1,853 - -
Div Payout % - 16.85% - - - 19.73% - -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 176,484 175,001 169,810 168,327 166,102 161,653 158,687 7.33%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 2.18% 4.06% 3.36% 2.91% 2.77% 2.81% 2.68% -
ROE 3.33% 7.55% 6.20% 5.29% 5.09% 5.81% 5.48% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 381.81 447.16 432.75 429.97 428.62 472.05 460.52 -11.73%
EPS 7.92 17.81 14.19 12.00 11.40 12.67 11.73 -23.01%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.38 2.36 2.29 2.27 2.24 2.18 2.14 7.33%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 381.27 446.53 432.14 429.37 428.02 471.39 459.87 -11.73%
EPS 7.91 17.78 14.17 11.99 11.39 12.65 11.72 -23.03%
DPS 0.00 3.00 0.00 0.00 0.00 2.50 0.00 -
NAPS 2.3767 2.3567 2.2868 2.2668 2.2369 2.177 2.137 7.33%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.94 1.04 0.91 1.02 0.985 0.89 1.14 -
P/RPS 0.25 0.23 0.21 0.24 0.23 0.19 0.25 0.00%
P/EPS 11.86 5.84 6.41 8.49 8.64 7.02 9.71 14.25%
EY 8.43 17.12 15.59 11.77 11.58 14.24 10.30 -12.49%
DY 0.00 2.88 0.00 0.00 0.00 2.81 0.00 -
P/NAPS 0.39 0.44 0.40 0.45 0.44 0.41 0.53 -18.47%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 28/05/20 25/02/20 22/11/19 19/08/19 24/05/19 25/02/19 23/11/18 -
Price 1.19 1.12 1.02 0.91 1.00 1.03 1.15 -
P/RPS 0.31 0.25 0.24 0.21 0.23 0.22 0.25 15.40%
P/EPS 15.02 6.29 7.19 7.58 8.77 8.13 9.80 32.89%
EY 6.66 15.90 13.91 13.20 11.40 12.30 10.21 -24.76%
DY 0.00 2.68 0.00 0.00 0.00 2.43 0.00 -
P/NAPS 0.50 0.47 0.45 0.40 0.45 0.47 0.54 -4.99%

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