[ORNA] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
16-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 35.93%
YoY- 15.43%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 320,894 341,488 319,897 267,310 236,828 277,762 237,089 5.17%
PBT 14,813 12,942 18,436 10,662 10,157 14,242 9,446 7.78%
Tax -4,024 -3,797 -3,906 -1,998 -2,540 -3,665 -1,084 24.42%
NP 10,789 9,145 14,529 8,664 7,617 10,577 8,362 4.33%
-
NP to SH 10,522 8,704 14,161 8,577 7,430 10,394 8,233 4.17%
-
Tax Rate 27.17% 29.34% 21.19% 18.74% 25.01% 25.73% 11.48% -
Total Cost 310,105 332,342 305,368 258,646 229,210 267,185 228,726 5.20%
-
Net Worth 169,810 158,687 151,272 139,407 133,396 128,326 118,749 6.13%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - 2,471 - - - - -
Div Payout % - - 17.45% - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 169,810 158,687 151,272 139,407 133,396 128,326 118,749 6.13%
NOSH 75,251 75,251 75,251 75,251 74,109 74,176 74,218 0.23%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 3.36% 2.68% 4.54% 3.24% 3.22% 3.81% 3.53% -
ROE 6.20% 5.48% 9.36% 6.15% 5.57% 8.10% 6.93% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 432.75 460.52 431.40 360.49 319.57 374.46 319.45 5.18%
EPS 14.19 11.73 19.09 11.57 10.03 14.01 11.09 4.19%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 2.29 2.14 2.04 1.88 1.80 1.73 1.60 6.15%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 432.14 459.87 430.80 359.98 318.93 374.06 319.28 5.17%
EPS 14.17 11.72 19.07 11.55 10.01 14.00 11.09 4.16%
DPS 0.00 0.00 3.33 0.00 0.00 0.00 0.00 -
NAPS 2.2868 2.137 2.0371 1.8774 1.7964 1.7281 1.5992 6.13%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.91 1.14 1.39 0.955 0.91 1.10 0.58 -
P/RPS 0.21 0.25 0.32 0.26 0.28 0.29 0.18 2.60%
P/EPS 6.41 9.71 7.28 8.26 9.08 7.85 5.23 3.44%
EY 15.59 10.30 13.74 12.11 11.02 12.74 19.13 -3.35%
DY 0.00 0.00 2.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.53 0.68 0.51 0.51 0.64 0.36 1.77%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 14/11/17 16/11/16 17/11/15 18/11/14 18/11/13 -
Price 1.02 1.15 1.49 0.93 1.23 1.05 0.665 -
P/RPS 0.24 0.25 0.35 0.26 0.38 0.28 0.21 2.24%
P/EPS 7.19 9.80 7.80 8.04 12.27 7.49 5.99 3.08%
EY 13.91 10.21 12.82 12.44 8.15 13.35 16.68 -2.98%
DY 0.00 0.00 2.24 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.54 0.73 0.49 0.68 0.61 0.42 1.15%

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