[ORNA] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 6.24%
YoY- 26.25%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 319,897 267,310 236,828 277,762 237,089 227,152 227,285 5.85%
PBT 18,436 10,662 10,157 14,242 9,446 10,304 7,793 15.41%
Tax -3,906 -1,998 -2,540 -3,665 -1,084 -897 -933 26.92%
NP 14,529 8,664 7,617 10,577 8,362 9,406 6,860 13.31%
-
NP to SH 14,161 8,577 7,430 10,394 8,233 9,238 6,765 13.08%
-
Tax Rate 21.19% 18.74% 25.01% 25.73% 11.48% 8.71% 11.97% -
Total Cost 305,368 258,646 229,210 267,185 228,726 217,745 220,425 5.57%
-
Net Worth 151,272 139,407 133,396 128,326 118,749 114,107 106,900 5.95%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 2,471 - - - - - - -
Div Payout % 17.45% - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 151,272 139,407 133,396 128,326 118,749 114,107 106,900 5.95%
NOSH 75,251 75,251 74,109 74,176 74,218 75,070 75,281 -0.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 4.54% 3.24% 3.22% 3.81% 3.53% 4.14% 3.02% -
ROE 9.36% 6.15% 5.57% 8.10% 6.93% 8.10% 6.33% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 431.40 360.49 319.57 374.46 319.45 302.59 301.91 6.12%
EPS 19.09 11.57 10.03 14.01 11.09 12.31 8.99 13.35%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.88 1.80 1.73 1.60 1.52 1.42 6.21%
Adjusted Per Share Value based on latest NOSH - 74,081
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 430.80 359.98 318.93 374.06 319.28 305.90 306.08 5.85%
EPS 19.07 11.55 10.01 14.00 11.09 12.44 9.11 13.08%
DPS 3.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0371 1.8774 1.7964 1.7281 1.5992 1.5367 1.4396 5.95%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.39 0.955 0.91 1.10 0.58 0.47 0.485 -
P/RPS 0.32 0.26 0.28 0.29 0.18 0.16 0.16 12.23%
P/EPS 7.28 8.26 9.08 7.85 5.23 3.82 5.40 5.10%
EY 13.74 12.11 11.02 12.74 19.13 26.18 18.53 -4.85%
DY 2.40 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.51 0.51 0.64 0.36 0.31 0.34 12.23%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 14/11/17 16/11/16 17/11/15 18/11/14 18/11/13 25/10/12 18/11/11 -
Price 1.49 0.93 1.23 1.05 0.665 0.74 0.47 -
P/RPS 0.35 0.26 0.38 0.28 0.21 0.24 0.16 13.92%
P/EPS 7.80 8.04 12.27 7.49 5.99 6.01 5.23 6.88%
EY 12.82 12.44 8.15 13.35 16.68 16.63 19.12 -6.43%
DY 2.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.49 0.68 0.61 0.42 0.49 0.33 14.13%

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