[ORNA] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 18.18%
YoY- 20.89%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 268,320 283,120 331,580 320,894 318,836 317,832 350,036 -16.25%
PBT 9,722 10,152 18,144 14,813 13,562 13,600 13,437 -19.42%
Tax -3,788 -3,992 -4,673 -4,024 -4,270 -4,784 -3,602 3.41%
NP 5,934 6,160 13,471 10,789 9,292 8,816 9,835 -28.61%
-
NP to SH 5,702 5,876 13,204 10,522 8,904 8,456 9,396 -28.34%
-
Tax Rate 38.96% 39.32% 25.76% 27.17% 31.49% 35.18% 26.81% -
Total Cost 262,386 276,960 318,109 310,105 309,544 309,016 340,201 -15.91%
-
Net Worth 177,967 176,484 175,001 169,810 168,327 166,102 161,653 6.62%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 44 - 2,224 - - - 1,853 -91.75%
Div Payout % 0.78% - 16.85% - - - 19.73% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 177,967 176,484 175,001 169,810 168,327 166,102 161,653 6.62%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 2.21% 2.18% 4.06% 3.36% 2.91% 2.77% 2.81% -
ROE 3.20% 3.33% 7.55% 6.20% 5.29% 5.09% 5.81% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 361.85 381.81 447.16 432.75 429.97 428.62 472.05 -16.25%
EPS 7.68 7.92 17.81 14.19 12.00 11.40 12.67 -28.39%
DPS 0.06 0.00 3.00 0.00 0.00 0.00 2.50 -91.69%
NAPS 2.40 2.38 2.36 2.29 2.27 2.24 2.18 6.62%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 356.57 376.23 440.63 426.43 423.70 422.36 465.16 -16.25%
EPS 7.58 7.81 17.55 13.98 11.83 11.24 12.49 -28.34%
DPS 0.06 0.00 2.96 0.00 0.00 0.00 2.46 -91.60%
NAPS 2.365 2.3453 2.3256 2.2566 2.2369 2.2073 2.1482 6.62%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.00 0.94 1.04 0.91 1.02 0.985 0.89 -
P/RPS 0.28 0.25 0.23 0.21 0.24 0.23 0.19 29.53%
P/EPS 13.00 11.86 5.84 6.41 8.49 8.64 7.02 50.85%
EY 7.69 8.43 17.12 15.59 11.77 11.58 14.24 -33.71%
DY 0.06 0.00 2.88 0.00 0.00 0.00 2.81 -92.32%
P/NAPS 0.42 0.39 0.44 0.40 0.45 0.44 0.41 1.62%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 28/05/20 25/02/20 22/11/19 19/08/19 24/05/19 25/02/19 -
Price 1.14 1.19 1.12 1.02 0.91 1.00 1.03 -
P/RPS 0.32 0.31 0.25 0.24 0.21 0.23 0.22 28.40%
P/EPS 14.83 15.02 6.29 7.19 7.58 8.77 8.13 49.34%
EY 6.75 6.66 15.90 13.91 13.20 11.40 12.30 -32.99%
DY 0.05 0.00 2.68 0.00 0.00 0.00 2.43 -92.50%
P/NAPS 0.47 0.50 0.47 0.45 0.40 0.45 0.47 0.00%

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