[ORNA] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2.45%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 272,052 241,221 273,696 245,625 229,335 225,668 216,517 3.87%
PBT 9,301 9,311 13,001 10,538 8,606 7,017 6,859 5.20%
Tax -1,450 -2,122 -3,222 -2,365 -1,362 -1,156 -2,201 -6.71%
NP 7,851 7,189 9,779 8,173 7,244 5,861 4,658 9.08%
-
NP to SH 7,770 7,041 9,643 8,032 7,084 5,801 4,589 9.16%
-
Tax Rate 15.59% 22.79% 24.78% 22.44% 15.83% 16.47% 32.09% -
Total Cost 264,201 234,032 263,917 237,452 222,091 219,807 211,859 3.74%
-
Net Worth 140,890 134,890 129,766 120,891 112,868 107,565 101,637 5.58%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,224 1,852 - - - - - -
Div Payout % 28.63% 26.32% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 140,890 134,890 129,766 120,891 112,868 107,565 101,637 5.58%
NOSH 75,251 74,115 74,152 74,166 74,255 75,220 75,287 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 2.89% 2.98% 3.57% 3.33% 3.16% 2.60% 2.15% -
ROE 5.51% 5.22% 7.43% 6.64% 6.28% 5.39% 4.52% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 366.88 325.47 369.10 331.18 308.84 300.01 287.59 4.13%
EPS 10.48 9.50 13.00 10.82 9.54 7.71 6.10 9.42%
DPS 3.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.82 1.75 1.63 1.52 1.43 1.35 5.85%
Adjusted Per Share Value based on latest NOSH - 74,275
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 361.53 320.56 363.71 326.41 304.76 299.89 287.73 3.87%
EPS 10.33 9.36 12.81 10.67 9.41 7.71 6.10 9.16%
DPS 2.96 2.46 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8723 1.7925 1.7245 1.6065 1.4999 1.4294 1.3507 5.58%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.94 1.02 1.00 0.80 0.63 0.48 0.41 -
P/RPS 0.26 0.31 0.27 0.24 0.20 0.16 0.14 10.85%
P/EPS 8.97 10.74 7.69 7.39 6.60 6.22 6.73 4.90%
EY 11.15 9.31 13.00 13.54 15.14 16.07 14.87 -4.68%
DY 3.19 2.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.56 0.57 0.49 0.41 0.34 0.30 8.51%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 17/02/16 16/02/15 27/02/14 26/02/13 24/02/12 25/02/11 -
Price 1.07 1.05 1.35 1.12 0.54 0.47 0.39 -
P/RPS 0.29 0.32 0.37 0.34 0.17 0.16 0.14 12.89%
P/EPS 10.21 11.05 10.38 10.34 5.66 6.09 6.40 8.08%
EY 9.79 9.05 9.63 9.67 17.67 16.41 15.63 -7.49%
DY 2.80 2.38 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.58 0.77 0.69 0.36 0.33 0.29 11.58%

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