[ORNA] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -49.15%
YoY- -8.29%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 93,920 87,809 86,420 81,887 90,777 86,745 81,655 9.75%
PBT 3,730 2,953 3,149 3,605 6,083 5,076 5,301 -20.83%
Tax -754 -813 -1,129 -906 -1,030 -1,473 -898 -10.97%
NP 2,976 2,140 2,020 2,699 5,053 3,603 4,403 -22.92%
-
NP to SH 2,868 2,048 1,923 2,557 5,029 3,523 4,310 -23.72%
-
Tax Rate 20.21% 27.53% 35.85% 25.13% 16.93% 29.02% 16.94% -
Total Cost 90,944 85,669 84,400 79,188 85,724 83,142 77,252 11.45%
-
Net Worth 161,653 158,687 158,687 156,462 154,238 151,272 149,749 5.21%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 1,853 - - - 1,853 1,853 - -
Div Payout % 64.64% - - - 36.86% 52.62% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 161,653 158,687 158,687 156,462 154,238 151,272 149,749 5.21%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 3.17% 2.44% 2.34% 3.30% 5.57% 4.15% 5.39% -
ROE 1.77% 1.29% 1.21% 1.63% 3.26% 2.33% 2.88% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 126.66 118.42 116.54 110.43 122.42 116.98 108.51 10.83%
EPS 3.87 2.76 2.59 3.45 6.78 4.75 5.81 -23.67%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 2.18 2.14 2.14 2.11 2.08 2.04 1.99 6.25%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 126.48 118.25 116.38 110.28 122.25 116.82 109.96 9.75%
EPS 3.86 2.76 2.59 3.44 6.77 4.74 5.80 -23.71%
DPS 2.50 0.00 0.00 0.00 2.50 2.50 0.00 -
NAPS 2.177 2.137 2.137 2.1071 2.0771 2.0371 2.0166 5.22%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.89 1.14 1.22 1.34 1.34 1.39 1.25 -
P/RPS 0.70 0.96 1.05 1.21 1.09 1.19 1.15 -28.11%
P/EPS 23.01 41.28 47.04 38.86 19.76 29.26 21.82 3.59%
EY 4.35 2.42 2.13 2.57 5.06 3.42 4.58 -3.36%
DY 2.81 0.00 0.00 0.00 1.87 1.80 0.00 -
P/NAPS 0.41 0.53 0.57 0.64 0.64 0.68 0.63 -24.84%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 23/11/18 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 -
Price 1.03 1.15 1.27 1.61 1.52 1.49 1.21 -
P/RPS 0.81 0.97 1.09 1.46 1.24 1.27 1.12 -19.38%
P/EPS 26.63 41.64 48.97 46.69 22.41 31.36 21.13 16.62%
EY 3.76 2.40 2.04 2.14 4.46 3.19 4.73 -14.15%
DY 2.43 0.00 0.00 0.00 1.64 1.68 0.00 -
P/NAPS 0.47 0.54 0.59 0.76 0.73 0.73 0.61 -15.91%

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