[ORNA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 11.67%
YoY- 12.88%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 229,336 225,568 224,577 223,721 225,668 226,774 229,576 -0.06%
PBT 8,606 8,900 8,276 7,594 7,017 6,784 8,170 3.51%
Tax -1,161 -1,129 -1,111 -1,036 -1,156 -2,028 -2,235 -35.25%
NP 7,445 7,771 7,165 6,558 5,861 4,756 5,935 16.23%
-
NP to SH 7,285 7,656 7,070 6,478 5,801 4,744 5,862 15.51%
-
Tax Rate 13.49% 12.69% 13.42% 13.64% 16.47% 29.89% 27.36% -
Total Cost 221,891 217,797 217,412 217,163 219,807 222,018 223,641 -0.51%
-
Net Worth 73,809 114,053 112,053 109,799 108,077 107,014 105,396 -21.05%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 73,809 114,053 112,053 109,799 108,077 107,014 105,396 -21.05%
NOSH 73,809 75,034 75,203 75,205 75,251 75,362 75,283 -1.30%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.25% 3.45% 3.19% 2.93% 2.60% 2.10% 2.59% -
ROE 9.87% 6.71% 6.31% 5.90% 5.37% 4.43% 5.56% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 310.71 300.62 298.63 297.48 298.59 300.91 304.95 1.24%
EPS 9.87 10.20 9.40 8.61 7.68 6.29 7.79 17.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.52 1.49 1.46 1.43 1.42 1.40 -20.01%
Adjusted Per Share Value based on latest NOSH - 75,205
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 304.76 299.75 298.44 297.30 299.89 301.36 305.08 -0.06%
EPS 9.68 10.17 9.40 8.61 7.71 6.30 7.79 15.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9808 1.5156 1.4891 1.4591 1.4362 1.4221 1.4006 -21.05%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.63 0.47 0.44 0.44 0.48 0.485 0.55 -
P/RPS 0.20 0.16 0.15 0.15 0.16 0.16 0.18 7.24%
P/EPS 6.38 4.61 4.68 5.11 6.25 7.70 7.06 -6.50%
EY 15.67 21.71 21.37 19.58 15.99 12.98 14.16 6.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.31 0.30 0.30 0.34 0.34 0.39 37.47%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 25/10/12 14/08/12 25/05/12 24/02/12 18/11/11 09/08/11 -
Price 0.54 0.74 0.45 0.46 0.47 0.47 0.51 -
P/RPS 0.17 0.25 0.15 0.15 0.16 0.16 0.17 0.00%
P/EPS 5.47 7.25 4.79 5.34 6.12 7.47 6.55 -11.27%
EY 18.28 13.79 20.89 18.73 16.33 13.39 15.27 12.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.30 0.32 0.33 0.33 0.36 30.87%

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