[ORNA] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 43.38%
YoY- -28.51%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 256,116 239,923 200,483 177,621 208,322 177,817 170,364 7.02%
PBT 9,707 13,827 7,997 7,618 10,682 7,085 7,728 3.87%
Tax -2,848 -2,930 -1,499 -1,905 -2,749 -813 -673 27.16%
NP 6,859 10,897 6,498 5,713 7,933 6,272 7,055 -0.46%
-
NP to SH 6,528 10,621 6,433 5,573 7,796 6,175 6,929 -0.98%
-
Tax Rate 29.34% 21.19% 18.74% 25.01% 25.73% 11.47% 8.71% -
Total Cost 249,257 229,026 193,985 171,908 200,389 171,545 163,309 7.29%
-
Net Worth 158,687 151,272 139,407 133,396 128,326 118,750 114,107 5.64%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 1,853 - - - - - -
Div Payout % - 17.45% - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 158,687 151,272 139,407 133,396 128,326 118,750 114,107 5.64%
NOSH 75,251 75,251 75,251 74,109 74,176 74,218 75,070 0.04%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 2.68% 4.54% 3.24% 3.22% 3.81% 3.53% 4.14% -
ROE 4.11% 7.02% 4.61% 4.18% 6.08% 5.20% 6.07% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 345.39 323.55 270.36 239.68 280.84 239.59 226.94 7.24%
EPS 8.80 14.32 8.68 7.52 10.51 8.32 9.23 -0.79%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.14 2.04 1.88 1.80 1.73 1.60 1.52 5.86%
Adjusted Per Share Value based on latest NOSH - 74,273
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 344.91 323.10 269.99 239.20 280.54 239.46 229.43 7.02%
EPS 8.79 14.30 8.66 7.51 10.50 8.32 9.33 -0.98%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.137 2.0371 1.8774 1.7964 1.7281 1.5992 1.5367 5.64%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.14 1.39 0.955 0.91 1.10 0.58 0.47 -
P/RPS 0.33 0.43 0.35 0.38 0.39 0.24 0.21 7.82%
P/EPS 12.95 9.70 11.01 12.10 10.47 6.97 5.09 16.83%
EY 7.72 10.30 9.08 8.26 9.55 14.34 19.64 -14.40%
DY 0.00 1.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.68 0.51 0.51 0.64 0.36 0.31 9.34%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 14/11/17 16/11/16 17/11/15 18/11/14 18/11/13 25/10/12 -
Price 1.15 1.49 0.93 1.23 1.05 0.665 0.74 -
P/RPS 0.33 0.46 0.34 0.51 0.37 0.28 0.33 0.00%
P/EPS 13.06 10.40 10.72 16.36 9.99 7.99 8.02 8.46%
EY 7.66 9.61 9.33 6.11 10.01 12.51 12.47 -7.79%
DY 0.00 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.73 0.49 0.68 0.61 0.42 0.49 1.63%

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