[ORNA] YoY Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
15-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -6.5%
YoY- 42.87%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 306,356 269,044 242,550 280,980 234,750 226,072 228,254 5.02%
PBT 17,502 8,674 10,508 13,542 7,986 10,882 8,364 13.08%
Tax -2,914 -2,264 -2,524 -3,544 -986 -1,110 -1,200 15.92%
NP 14,588 6,410 7,984 9,998 7,000 9,772 7,164 12.57%
-
NP to SH 14,196 6,310 7,774 9,784 6,848 9,566 7,028 12.41%
-
Tax Rate 16.65% 26.10% 24.02% 26.17% 12.35% 10.20% 14.35% -
Total Cost 291,768 262,634 234,566 270,982 227,750 216,300 221,090 4.72%
-
Net Worth 149,749 138,077 132,039 125,264 116,609 112,054 105,344 6.03%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - 44 29 - - - - -
Div Payout % - 0.71% 0.38% - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 149,749 138,077 132,039 125,264 116,609 112,054 105,344 6.03%
NOSH 75,251 74,235 74,179 74,121 74,273 75,204 75,246 0.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 4.76% 2.38% 3.29% 3.56% 2.98% 4.32% 3.14% -
ROE 9.48% 4.57% 5.89% 7.81% 5.87% 8.54% 6.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 407.11 362.42 326.98 379.08 316.06 300.61 303.34 5.02%
EPS 19.14 8.50 10.48 13.20 9.22 12.72 9.34 12.68%
DPS 0.00 0.06 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.99 1.86 1.78 1.69 1.57 1.49 1.40 6.03%
Adjusted Per Share Value based on latest NOSH - 74,136
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 412.56 362.32 326.64 378.39 316.13 304.45 307.38 5.02%
EPS 19.12 8.50 10.47 13.18 9.22 12.88 9.46 12.43%
DPS 0.00 0.06 0.04 0.00 0.00 0.00 0.00 -
NAPS 2.0166 1.8595 1.7781 1.6869 1.5704 1.509 1.4187 6.03%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 1.25 0.98 1.15 1.19 0.60 0.44 0.55 -
P/RPS 0.31 0.27 0.35 0.31 0.19 0.15 0.18 9.47%
P/EPS 6.63 11.53 10.97 9.02 6.51 3.46 5.89 1.99%
EY 15.09 8.67 9.11 11.09 15.37 28.91 16.98 -1.94%
DY 0.00 0.06 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.65 0.70 0.38 0.30 0.39 8.31%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 15/08/17 24/08/16 21/08/15 15/08/14 26/08/13 14/08/12 09/08/11 -
Price 1.21 0.945 1.01 1.23 0.61 0.45 0.51 -
P/RPS 0.30 0.26 0.31 0.32 0.19 0.15 0.17 9.91%
P/EPS 6.41 11.12 9.64 9.32 6.62 3.54 5.46 2.70%
EY 15.59 8.99 10.38 10.73 15.11 28.27 18.31 -2.64%
DY 0.00 0.06 0.04 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.51 0.57 0.73 0.39 0.30 0.36 9.17%

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