[ORNA] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
20-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 30.28%
YoY- 71.88%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 273,696 277,762 280,980 261,688 245,625 237,089 234,750 10.74%
PBT 13,001 14,242 13,542 12,816 10,538 9,446 7,986 38.26%
Tax -3,222 -3,665 -3,544 -2,072 -2,365 -1,084 -986 119.73%
NP 9,779 10,577 9,998 10,744 8,173 8,362 7,000 24.89%
-
NP to SH 9,643 10,394 9,784 10,464 8,032 8,233 6,848 25.55%
-
Tax Rate 24.78% 25.73% 26.17% 16.17% 22.44% 11.48% 12.35% -
Total Cost 263,917 267,185 270,982 250,944 237,452 228,726 227,750 10.29%
-
Net Worth 129,766 128,326 125,264 123,018 120,891 118,749 116,609 7.36%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 129,766 128,326 125,264 123,018 120,891 118,749 116,609 7.36%
NOSH 74,152 74,176 74,121 74,107 74,166 74,218 74,273 -0.10%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.57% 3.81% 3.56% 4.11% 3.33% 3.53% 2.98% -
ROE 7.43% 8.10% 7.81% 8.51% 6.64% 6.93% 5.87% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 369.10 374.46 379.08 353.12 331.18 319.45 316.06 10.86%
EPS 13.00 14.01 13.20 14.12 10.82 11.09 9.22 25.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.69 1.66 1.63 1.60 1.57 7.48%
Adjusted Per Share Value based on latest NOSH - 74,107
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 363.71 369.11 373.39 347.75 326.41 315.06 311.96 10.74%
EPS 12.81 13.81 13.00 13.91 10.67 10.94 9.10 25.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7245 1.7053 1.6646 1.6348 1.6065 1.5781 1.5496 7.36%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.00 1.10 1.19 1.13 0.80 0.58 0.60 -
P/RPS 0.27 0.29 0.31 0.32 0.24 0.18 0.19 26.31%
P/EPS 7.69 7.85 9.02 8.00 7.39 5.23 6.51 11.71%
EY 13.00 12.74 11.09 12.50 13.54 19.13 15.37 -10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.68 0.49 0.36 0.38 30.94%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 16/02/15 18/11/14 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 -
Price 1.35 1.05 1.23 1.16 1.12 0.665 0.61 -
P/RPS 0.37 0.28 0.32 0.33 0.34 0.21 0.19 55.75%
P/EPS 10.38 7.49 9.32 8.22 10.34 5.99 6.62 34.85%
EY 9.63 13.35 10.73 12.17 9.67 16.68 15.11 -25.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.61 0.73 0.70 0.69 0.42 0.39 57.18%

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