[ORNA] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 44.87%
YoY- 36.56%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 177,621 208,322 177,817 170,364 170,464 160,345 109,802 8.34%
PBT 7,618 10,682 7,085 7,728 5,845 5,912 6,138 3.66%
Tax -1,905 -2,749 -813 -673 -700 -867 -1,079 9.93%
NP 5,713 7,933 6,272 7,055 5,145 5,045 5,059 2.04%
-
NP to SH 5,573 7,796 6,175 6,929 5,074 4,915 4,939 2.03%
-
Tax Rate 25.01% 25.73% 11.47% 8.71% 11.98% 14.67% 17.58% -
Total Cost 171,908 200,389 171,545 163,309 165,319 155,300 104,743 8.60%
-
Net Worth 133,396 128,326 118,750 114,107 106,900 102,364 100,888 4.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 133,396 128,326 118,750 114,107 106,900 102,364 100,888 4.76%
NOSH 74,109 74,176 74,218 75,070 75,281 75,267 75,289 -0.26%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 3.22% 3.81% 3.53% 4.14% 3.02% 3.15% 4.61% -
ROE 4.18% 6.08% 5.20% 6.07% 4.75% 4.80% 4.90% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 239.68 280.84 239.59 226.94 226.43 213.03 145.84 8.62%
EPS 7.52 10.51 8.32 9.23 6.74 6.53 6.56 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.73 1.60 1.52 1.42 1.36 1.34 5.03%
Adjusted Per Share Value based on latest NOSH - 75,034
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 239.20 280.54 239.46 229.43 229.56 215.93 147.87 8.34%
EPS 7.51 10.50 8.32 9.33 6.83 6.62 6.65 2.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7964 1.7281 1.5992 1.5367 1.4396 1.3785 1.3586 4.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.91 1.10 0.58 0.47 0.485 0.37 0.41 -
P/RPS 0.38 0.39 0.24 0.21 0.21 0.17 0.28 5.21%
P/EPS 12.10 10.47 6.97 5.09 7.20 5.67 6.25 11.63%
EY 8.26 9.55 14.34 19.64 13.90 17.65 16.00 -10.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.64 0.36 0.31 0.34 0.27 0.31 8.64%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 18/11/14 18/11/13 25/10/12 18/11/11 24/11/10 18/11/09 -
Price 1.23 1.05 0.665 0.74 0.47 0.37 0.35 -
P/RPS 0.51 0.37 0.28 0.33 0.21 0.17 0.24 13.37%
P/EPS 16.36 9.99 7.99 8.02 6.97 5.67 5.34 20.50%
EY 6.11 10.01 12.51 12.47 14.34 17.65 18.74 -17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.61 0.42 0.49 0.33 0.27 0.26 17.37%

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