[ORNA] QoQ TTM 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- 13.62%
YoY- 38.04%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 273,696 276,130 268,740 257,062 245,625 236,789 233,675 11.08%
PBT 13,001 14,135 13,316 11,946 10,538 7,963 7,158 48.70%
Tax -3,222 -4,301 -3,644 -2,649 -2,365 -1,301 -1,099 104.44%
NP 9,779 9,834 9,672 9,297 8,173 6,662 6,059 37.47%
-
NP to SH 9,643 9,653 9,500 9,126 8,032 6,531 5,926 38.22%
-
Tax Rate 24.78% 30.43% 27.37% 22.17% 22.44% 16.34% 15.35% -
Total Cost 263,917 266,296 259,068 247,765 237,452 230,127 227,616 10.33%
-
Net Worth 129,585 128,161 125,291 123,018 74,275 118,641 116,646 7.24%
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 129,585 128,161 125,291 123,018 74,275 118,641 116,646 7.24%
NOSH 74,048 74,081 74,136 74,107 74,275 74,150 74,296 -0.22%
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% 3.56% 3.60% 3.62% 3.33% 2.81% 2.59% -
ROE 7.44% 7.53% 7.58% 7.42% 10.81% 5.50% 5.08% -
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 369.62 372.74 362.49 346.88 330.69 319.33 314.52 11.32%
EPS 13.02 13.03 12.81 12.31 10.81 8.81 7.98 38.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.73 1.69 1.66 1.00 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 368.58 371.86 361.91 346.18 330.78 318.88 314.69 11.08%
EPS 12.99 13.00 12.79 12.29 10.82 8.80 7.98 38.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7451 1.7259 1.6873 1.6567 1.0003 1.5977 1.5708 7.24%
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 0.30 0.33 0.33 0.24 0.18 0.19 26.31%
P/EPS 7.68 8.44 9.29 9.18 7.40 6.59 7.52 1.40%
EY 13.02 11.85 10.77 10.90 13.52 15.19 13.29 -1.35%
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 0.80 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 0.34 0.33 0.34 0.21 0.19 55.75%
P/EPS 10.37 8.06 9.60 9.42 10.36 7.55 7.65 22.41%
EY 9.65 12.41 10.42 10.62 9.66 13.24 13.08 -18.30%
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 1.12 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