[ORNA] YoY TTM Result on 30-Jun-2015 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
21-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -7.56%
YoY- -9.07%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 345,829 290,707 254,468 254,481 268,740 233,675 224,577 7.45%
PBT 17,913 13,930 8,394 11,484 13,316 7,158 8,276 13.72%
Tax -4,538 -1,657 -1,992 -2,712 -3,644 -1,099 -1,111 26.41%
NP 13,375 12,273 6,402 8,772 9,672 6,059 7,165 10.95%
-
NP to SH 13,032 12,046 6,309 8,638 9,500 5,926 7,070 10.72%
-
Tax Rate 25.33% 11.90% 23.73% 23.62% 27.37% 15.35% 13.42% -
Total Cost 332,454 278,434 248,066 245,709 259,068 227,616 217,412 7.33%
-
Net Worth 158,687 149,749 137,975 131,820 125,291 116,646 112,053 5.96%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 3,707 - 22 14 - - - -
Div Payout % 28.45% - 0.35% 0.17% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 158,687 149,749 137,975 131,820 125,291 116,646 112,053 5.96%
NOSH 75,251 75,251 74,180 74,056 74,136 74,296 75,203 0.01%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.87% 4.22% 2.52% 3.45% 3.60% 2.59% 3.19% -
ROE 8.21% 8.04% 4.57% 6.55% 7.58% 5.08% 6.31% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 466.37 386.32 343.04 343.63 362.49 314.52 298.63 7.70%
EPS 17.57 16.01 8.50 11.66 12.81 7.98 9.40 10.98%
DPS 5.00 0.00 0.03 0.02 0.00 0.00 0.00 -
NAPS 2.14 1.99 1.86 1.78 1.69 1.57 1.49 6.21%
Adjusted Per Share Value based on latest NOSH - 74,056
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 465.72 391.49 342.69 342.70 361.91 314.69 302.43 7.45%
EPS 17.55 16.22 8.50 11.63 12.79 7.98 9.52 10.72%
DPS 4.99 0.00 0.03 0.02 0.00 0.00 0.00 -
NAPS 2.137 2.0166 1.8581 1.7752 1.6873 1.5708 1.509 5.96%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.22 1.25 0.98 1.15 1.19 0.60 0.44 -
P/RPS 0.26 0.32 0.29 0.33 0.33 0.19 0.15 9.59%
P/EPS 6.94 7.81 11.52 9.86 9.29 7.52 4.68 6.78%
EY 14.41 12.81 8.68 10.14 10.77 13.29 21.37 -6.35%
DY 4.10 0.00 0.03 0.02 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.53 0.65 0.70 0.38 0.30 11.28%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 15/08/17 24/08/16 21/08/15 15/08/14 26/08/13 14/08/12 -
Price 1.27 1.21 0.945 1.01 1.23 0.61 0.45 -
P/RPS 0.27 0.31 0.28 0.29 0.34 0.19 0.15 10.28%
P/EPS 7.23 7.56 11.11 8.66 9.60 7.65 4.79 7.09%
EY 13.84 13.23 9.00 11.55 10.42 13.08 20.89 -6.62%
DY 3.94 0.00 0.03 0.02 0.00 0.00 0.00 -
P/NAPS 0.59 0.61 0.51 0.57 0.73 0.39 0.30 11.92%

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