[ORNA] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
09-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 2.14%
YoY- 69.47%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 268,740 233,675 224,577 229,576 189,208 156,232 242,840 1.70%
PBT 13,316 7,158 8,276 8,170 5,105 3,576 4,735 18.79%
Tax -3,644 -1,099 -1,111 -2,235 -1,477 -1,023 -9 171.86%
NP 9,672 6,059 7,165 5,935 3,628 2,553 4,726 12.67%
-
NP to SH 9,500 5,926 7,070 5,862 3,459 2,491 4,037 15.32%
-
Tax Rate 27.37% 15.35% 13.42% 27.36% 28.93% 28.61% 0.19% -
Total Cost 259,068 227,616 217,412 223,641 185,580 153,679 238,114 1.41%
-
Net Worth 125,291 116,646 112,053 105,396 99,990 99,136 97,174 4.32%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 753 -
Div Payout % - - - - - - 18.66% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 125,291 116,646 112,053 105,396 99,990 99,136 97,174 4.32%
NOSH 74,136 74,296 75,203 75,283 75,180 75,103 75,329 -0.26%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 3.60% 2.59% 3.19% 2.59% 1.92% 1.63% 1.95% -
ROE 7.58% 5.08% 6.31% 5.56% 3.46% 2.51% 4.15% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 362.49 314.52 298.63 304.95 251.67 208.02 322.37 1.97%
EPS 12.81 7.98 9.40 7.79 4.60 3.32 5.36 15.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.69 1.57 1.49 1.40 1.33 1.32 1.29 4.60%
Adjusted Per Share Value based on latest NOSH - 75,283
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 361.91 314.69 302.43 309.17 254.80 210.39 327.03 1.70%
EPS 12.79 7.98 9.52 7.89 4.66 3.35 5.44 15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.01 -
NAPS 1.6873 1.5708 1.509 1.4193 1.3465 1.3351 1.3086 4.32%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.19 0.60 0.44 0.55 0.28 0.34 0.29 -
P/RPS 0.33 0.19 0.15 0.18 0.11 0.16 0.09 24.16%
P/EPS 9.29 7.52 4.68 7.06 6.09 10.25 5.41 9.42%
EY 10.77 13.29 21.37 14.16 16.43 9.76 18.48 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.45 -
P/NAPS 0.70 0.38 0.30 0.39 0.21 0.26 0.22 21.26%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 15/08/14 26/08/13 14/08/12 09/08/11 30/08/10 27/08/09 28/08/08 -
Price 1.23 0.61 0.45 0.51 0.35 0.41 0.39 -
P/RPS 0.34 0.19 0.15 0.17 0.14 0.20 0.12 18.94%
P/EPS 9.60 7.65 4.79 6.55 7.61 12.36 7.28 4.71%
EY 10.42 13.08 20.89 15.27 13.15 8.09 13.74 -4.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.56 -
P/NAPS 0.73 0.39 0.30 0.36 0.26 0.31 0.30 15.96%

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