[ORNA] QoQ Annualized Quarter Result on 31-Dec-2019 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 25.48%
YoY- 40.53%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 290,954 268,320 283,120 331,580 320,894 318,836 317,832 -5.70%
PBT 15,209 9,722 10,152 18,144 14,813 13,562 13,600 7.71%
Tax -4,620 -3,788 -3,992 -4,673 -4,024 -4,270 -4,784 -2.29%
NP 10,589 5,934 6,160 13,471 10,789 9,292 8,816 12.95%
-
NP to SH 10,361 5,702 5,876 13,204 10,522 8,904 8,456 14.46%
-
Tax Rate 30.38% 38.96% 39.32% 25.76% 27.17% 31.49% 35.18% -
Total Cost 280,365 262,386 276,960 318,109 310,105 309,544 309,016 -6.26%
-
Net Worth 180,933 177,967 176,484 175,001 169,810 168,327 166,102 5.85%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 44 - 2,224 - - - -
Div Payout % - 0.78% - 16.85% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 180,933 177,967 176,484 175,001 169,810 168,327 166,102 5.85%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.64% 2.21% 2.18% 4.06% 3.36% 2.91% 2.77% -
ROE 5.73% 3.20% 3.33% 7.55% 6.20% 5.29% 5.09% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 392.37 361.85 381.81 447.16 432.75 429.97 428.62 -5.70%
EPS 13.97 7.68 7.92 17.81 14.19 12.00 11.40 14.47%
DPS 0.00 0.06 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.44 2.40 2.38 2.36 2.29 2.27 2.24 5.85%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 391.82 361.34 381.27 446.53 432.14 429.37 428.02 -5.70%
EPS 13.95 7.68 7.91 17.78 14.17 11.99 11.39 14.43%
DPS 0.00 0.06 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.4366 2.3966 2.3767 2.3567 2.2868 2.2668 2.2369 5.84%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.12 1.00 0.94 1.04 0.91 1.02 0.985 -
P/RPS 0.29 0.28 0.25 0.23 0.21 0.24 0.23 16.66%
P/EPS 8.02 13.00 11.86 5.84 6.41 8.49 8.64 -4.83%
EY 12.48 7.69 8.43 17.12 15.59 11.77 11.58 5.10%
DY 0.00 0.06 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.39 0.44 0.40 0.45 0.44 2.99%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 27/08/20 28/05/20 25/02/20 22/11/19 19/08/19 24/05/19 -
Price 1.31 1.14 1.19 1.12 1.02 0.91 1.00 -
P/RPS 0.33 0.32 0.31 0.25 0.24 0.21 0.23 27.12%
P/EPS 9.38 14.83 15.02 6.29 7.19 7.58 8.77 4.57%
EY 10.67 6.75 6.66 15.90 13.91 13.20 11.40 -4.30%
DY 0.00 0.05 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.50 0.47 0.45 0.40 0.45 12.88%

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