[ORNA] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 7.95%
YoY- -39.96%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 320,894 318,836 317,832 350,036 341,488 336,614 327,548 -1.35%
PBT 14,813 13,562 13,600 13,437 12,942 13,508 14,420 1.80%
Tax -4,024 -4,270 -4,784 -3,602 -3,797 -4,070 -3,624 7.22%
NP 10,789 9,292 8,816 9,835 9,145 9,438 10,796 -0.04%
-
NP to SH 10,522 8,904 8,456 9,396 8,704 8,960 10,228 1.90%
-
Tax Rate 27.17% 31.49% 35.18% 26.81% 29.34% 30.13% 25.13% -
Total Cost 310,105 309,544 309,016 340,201 332,342 327,176 316,752 -1.40%
-
Net Worth 169,810 168,327 166,102 161,653 158,687 158,687 156,462 5.60%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - 1,853 - - - -
Div Payout % - - - 19.73% - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 169,810 168,327 166,102 161,653 158,687 158,687 156,462 5.60%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 3.36% 2.91% 2.77% 2.81% 2.68% 2.80% 3.30% -
ROE 6.20% 5.29% 5.09% 5.81% 5.48% 5.65% 6.54% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 432.75 429.97 428.62 472.05 460.52 453.95 441.72 -1.35%
EPS 14.19 12.00 11.40 12.67 11.73 12.08 13.80 1.87%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.29 2.27 2.24 2.18 2.14 2.14 2.11 5.60%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 432.14 429.37 428.02 471.39 459.87 453.31 441.10 -1.35%
EPS 14.17 11.99 11.39 12.65 11.72 12.07 13.77 1.92%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 2.2868 2.2668 2.2369 2.177 2.137 2.137 2.1071 5.60%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.91 1.02 0.985 0.89 1.14 1.22 1.34 -
P/RPS 0.21 0.24 0.23 0.19 0.25 0.27 0.30 -21.14%
P/EPS 6.41 8.49 8.64 7.02 9.71 10.10 9.72 -24.21%
EY 15.59 11.77 11.58 14.24 10.30 9.90 10.29 31.87%
DY 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.44 0.41 0.53 0.57 0.64 -26.87%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 19/08/19 24/05/19 25/02/19 23/11/18 23/08/18 28/05/18 -
Price 1.02 0.91 1.00 1.03 1.15 1.27 1.61 -
P/RPS 0.24 0.21 0.23 0.22 0.25 0.28 0.36 -23.66%
P/EPS 7.19 7.58 8.77 8.13 9.80 10.51 11.67 -27.57%
EY 13.91 13.20 11.40 12.30 10.21 9.51 8.57 38.07%
DY 0.00 0.00 0.00 2.43 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.45 0.47 0.54 0.59 0.76 -29.46%

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