[ORNA] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 10.21%
YoY- -14.69%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 264,083 242,995 276,130 236,789 225,568 226,774 207,004 4.13%
PBT 9,690 9,937 14,135 7,963 8,900 6,784 5,932 8.51%
Tax -1,716 -2,378 -4,301 -1,301 -1,129 -2,028 -1,140 7.04%
NP 7,974 7,559 9,834 6,662 7,771 4,756 4,792 8.84%
-
NP to SH 7,901 7,420 9,653 6,531 7,656 4,744 4,581 9.50%
-
Tax Rate 17.71% 23.93% 30.43% 16.34% 12.69% 29.89% 19.22% -
Total Cost 256,109 235,436 266,296 230,127 217,797 222,018 202,212 4.01%
-
Net Worth 139,407 133,691 128,161 118,641 114,053 107,014 102,305 5.28%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 22 14 - - - - - -
Div Payout % 0.28% 0.20% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 139,407 133,691 128,161 118,641 114,053 107,014 102,305 5.28%
NOSH 75,251 74,273 74,081 74,150 75,034 75,362 75,224 0.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.02% 3.11% 3.56% 2.81% 3.45% 2.10% 2.31% -
ROE 5.67% 5.55% 7.53% 5.50% 6.71% 4.43% 4.48% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 356.13 327.16 372.74 319.33 300.62 300.91 275.18 4.38%
EPS 10.65 9.99 13.03 8.81 10.20 6.29 6.09 9.75%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.88 1.80 1.73 1.60 1.52 1.42 1.36 5.53%
Adjusted Per Share Value based on latest NOSH - 74,150
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 355.63 327.24 371.86 318.88 303.77 305.39 278.77 4.13%
EPS 10.64 9.99 13.00 8.80 10.31 6.39 6.17 9.49%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8774 1.8004 1.7259 1.5977 1.5359 1.4411 1.3777 5.28%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.955 0.91 1.10 0.58 0.47 0.485 0.37 -
P/RPS 0.27 0.28 0.30 0.18 0.16 0.16 0.13 12.94%
P/EPS 8.96 9.11 8.44 6.59 4.61 7.70 6.08 6.66%
EY 11.16 10.98 11.85 15.19 21.71 12.98 16.46 -6.26%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.51 0.64 0.36 0.31 0.34 0.27 11.17%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 16/11/16 17/11/15 18/11/14 18/11/13 25/10/12 18/11/11 24/11/10 -
Price 0.93 1.23 1.05 0.665 0.74 0.47 0.37 -
P/RPS 0.26 0.38 0.28 0.21 0.25 0.16 0.13 12.23%
P/EPS 8.73 12.31 8.06 7.55 7.25 7.47 6.08 6.20%
EY 11.46 8.12 12.41 13.24 13.79 13.39 16.46 -5.85%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.68 0.61 0.42 0.49 0.33 0.27 10.43%

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