[ORNA] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 42.75%
YoY- 201.14%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 95,182 90,909 93,920 90,777 71,568 63,600 65,374 6.45%
PBT 8,660 7,034 3,730 6,083 1,519 1,693 2,319 24.53%
Tax -1,977 -1,655 -754 -1,030 167 -217 -473 26.89%
NP 6,683 5,379 2,976 5,053 1,686 1,476 1,846 23.89%
-
NP to SH 6,703 5,312 2,868 5,029 1,670 1,468 1,847 23.94%
-
Tax Rate 22.83% 23.53% 20.21% 16.93% -10.99% 12.82% 20.40% -
Total Cost 88,499 85,530 90,944 85,724 69,882 62,124 63,528 5.67%
-
Net Worth 187,607 175,001 161,653 154,238 140,890 134,937 129,585 6.35%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 2,409 2,224 1,853 1,853 - - - -
Div Payout % 35.95% 41.88% 64.64% 36.86% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 187,607 175,001 161,653 154,238 140,890 134,937 129,585 6.35%
NOSH 75,251 75,251 75,251 75,251 75,251 74,141 74,048 0.26%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.02% 5.92% 3.17% 5.57% 2.36% 2.32% 2.82% -
ROE 3.57% 3.04% 1.77% 3.26% 1.19% 1.09% 1.43% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 128.36 122.60 126.66 122.42 96.51 85.78 88.29 6.42%
EPS 9.04 7.16 3.87 6.78 2.25 1.98 2.49 23.94%
DPS 3.25 3.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.53 2.36 2.18 2.08 1.90 1.82 1.75 6.33%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 128.18 122.43 126.48 122.25 96.38 85.65 88.04 6.45%
EPS 9.03 7.15 3.86 6.77 2.25 1.98 2.49 23.92%
DPS 3.25 3.00 2.50 2.50 0.00 0.00 0.00 -
NAPS 2.5265 2.3567 2.177 2.0771 1.8973 1.8172 1.7451 6.35%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.69 1.04 0.89 1.34 0.94 1.02 1.00 -
P/RPS 1.32 0.85 0.70 1.09 0.97 1.19 1.13 2.62%
P/EPS 18.70 14.52 23.01 19.76 41.74 51.52 40.09 -11.92%
EY 5.35 6.89 4.35 5.06 2.40 1.94 2.49 13.58%
DY 1.92 2.88 2.81 1.87 0.00 0.00 0.00 -
P/NAPS 0.67 0.44 0.41 0.64 0.49 0.56 0.57 2.72%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 25/02/20 25/02/19 27/02/18 24/02/17 17/02/16 16/02/15 -
Price 1.81 1.12 1.03 1.52 1.07 1.05 1.35 -
P/RPS 1.41 0.91 0.81 1.24 1.11 1.22 1.53 -1.35%
P/EPS 20.02 15.63 26.63 22.41 47.51 53.03 54.12 -15.26%
EY 4.99 6.40 3.76 4.46 2.10 1.89 1.85 17.96%
DY 1.80 2.68 2.43 1.64 0.00 0.00 0.00 -
P/NAPS 0.72 0.47 0.47 0.73 0.56 0.58 0.77 -1.11%

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