[ORNA] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -49.05%
YoY- 13.76%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 90,909 93,920 90,777 71,568 63,600 65,374 67,808 5.00%
PBT 7,034 3,730 6,083 1,519 1,693 2,319 3,453 12.58%
Tax -1,655 -754 -1,030 167 -217 -473 -1,552 1.07%
NP 5,379 2,976 5,053 1,686 1,476 1,846 1,901 18.91%
-
NP to SH 5,312 2,868 5,029 1,670 1,468 1,847 1,857 19.13%
-
Tax Rate 23.53% 20.21% 16.93% -10.99% 12.82% 20.40% 44.95% -
Total Cost 85,530 90,944 85,724 69,882 62,124 63,528 65,907 4.43%
-
Net Worth 175,001 161,653 154,238 140,890 134,937 129,585 74,275 15.34%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,224 1,853 1,853 - - - - -
Div Payout % 41.88% 64.64% 36.86% - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 175,001 161,653 154,238 140,890 134,937 129,585 74,275 15.34%
NOSH 75,251 75,251 75,251 75,251 74,141 74,048 74,275 0.21%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.92% 3.17% 5.57% 2.36% 2.32% 2.82% 2.80% -
ROE 3.04% 1.77% 3.26% 1.19% 1.09% 1.43% 2.50% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 122.60 126.66 122.42 96.51 85.78 88.29 91.29 5.03%
EPS 7.16 3.87 6.78 2.25 1.98 2.49 2.50 19.15%
DPS 3.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.18 2.08 1.90 1.82 1.75 1.00 15.37%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 122.43 126.48 122.25 96.38 85.65 88.04 91.32 5.00%
EPS 7.15 3.86 6.77 2.25 1.98 2.49 2.50 19.13%
DPS 3.00 2.50 2.50 0.00 0.00 0.00 0.00 -
NAPS 2.3567 2.177 2.0771 1.8973 1.8172 1.7451 1.0003 15.34%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.04 0.89 1.34 0.94 1.02 1.00 0.80 -
P/RPS 0.85 0.70 1.09 0.97 1.19 1.13 0.88 -0.57%
P/EPS 14.52 23.01 19.76 41.74 51.52 40.09 32.00 -12.33%
EY 6.89 4.35 5.06 2.40 1.94 2.49 3.13 14.04%
DY 2.88 2.81 1.87 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.41 0.64 0.49 0.56 0.57 0.80 -9.47%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 27/02/18 24/02/17 17/02/16 16/02/15 27/02/14 -
Price 1.12 1.03 1.52 1.07 1.05 1.35 1.12 -
P/RPS 0.91 0.81 1.24 1.11 1.22 1.53 1.23 -4.89%
P/EPS 15.63 26.63 22.41 47.51 53.03 54.12 44.80 -16.08%
EY 6.40 3.76 4.46 2.10 1.89 1.85 2.23 19.20%
DY 2.68 2.43 1.64 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.73 0.56 0.58 0.77 1.12 -13.46%

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