[ORNA] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 35.93%
YoY- 15.43%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 306,356 286,092 272,052 267,310 269,044 247,980 241,221 17.29%
PBT 17,502 13,800 9,301 10,662 8,674 7,536 9,311 52.36%
Tax -2,914 -2,236 -1,450 -1,998 -2,264 -2,032 -2,122 23.57%
NP 14,588 11,564 7,851 8,664 6,410 5,504 7,189 60.35%
-
NP to SH 14,196 11,152 7,770 8,577 6,310 5,380 7,041 59.66%
-
Tax Rate 16.65% 16.20% 15.59% 18.74% 26.10% 26.96% 22.79% -
Total Cost 291,768 274,528 264,201 258,646 262,634 242,476 234,032 15.85%
-
Net Worth 149,749 14,311 140,890 139,407 138,077 136,729 134,890 7.22%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 2,224 - 44 - 1,852 -
Div Payout % - - 28.63% - 0.71% - 26.32% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 149,749 14,311 140,890 139,407 138,077 136,729 134,890 7.22%
NOSH 75,251 75,251 75,251 75,251 74,235 74,309 74,115 1.02%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 4.76% 4.04% 2.89% 3.24% 2.38% 2.22% 2.98% -
ROE 9.48% 77.92% 5.51% 6.15% 4.57% 3.93% 5.22% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 407.11 3,858.13 366.88 360.49 362.42 333.71 325.47 16.10%
EPS 19.14 15.04 10.48 11.57 8.50 7.24 9.50 59.58%
DPS 0.00 0.00 3.00 0.00 0.06 0.00 2.50 -
NAPS 1.99 1.93 1.90 1.88 1.86 1.84 1.82 6.13%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 412.56 385.27 366.37 359.98 362.32 333.95 324.85 17.29%
EPS 19.12 15.02 10.46 11.55 8.50 7.25 9.48 59.70%
DPS 0.00 0.00 3.00 0.00 0.06 0.00 2.50 -
NAPS 2.0166 0.1927 1.8973 1.8774 1.8595 1.8413 1.8165 7.22%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.25 1.03 0.94 0.955 0.98 1.01 1.02 -
P/RPS 0.31 0.03 0.26 0.26 0.27 0.30 0.31 0.00%
P/EPS 6.63 0.68 8.97 8.26 11.53 13.95 10.74 -27.52%
EY 15.09 146.01 11.15 12.11 8.67 7.17 9.31 38.02%
DY 0.00 0.00 3.19 0.00 0.06 0.00 2.45 -
P/NAPS 0.63 0.53 0.49 0.51 0.53 0.55 0.56 8.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 24/05/17 24/02/17 16/11/16 24/08/16 27/05/16 17/02/16 -
Price 1.21 1.06 1.07 0.93 0.945 0.94 1.05 -
P/RPS 0.30 0.03 0.29 0.26 0.26 0.28 0.32 -4.21%
P/EPS 6.41 0.70 10.21 8.04 11.12 12.98 11.05 -30.46%
EY 15.59 141.88 9.79 12.44 8.99 7.70 9.05 43.75%
DY 0.00 0.00 2.80 0.00 0.06 0.00 2.38 -
P/NAPS 0.61 0.55 0.56 0.49 0.51 0.51 0.58 3.42%

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