[ORNA] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.85%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 241,221 273,696 245,625 229,336 225,668 216,655 156,461 7.47%
PBT 9,311 13,001 10,538 8,606 7,017 6,851 6,158 7.13%
Tax -2,122 -3,222 -2,365 -1,161 -1,156 -2,195 -1,352 7.79%
NP 7,189 9,779 8,173 7,445 5,861 4,656 4,806 6.93%
-
NP to SH 7,041 9,643 8,032 7,285 5,801 4,585 4,605 7.32%
-
Tax Rate 22.79% 24.78% 22.44% 13.49% 16.47% 32.04% 21.96% -
Total Cost 234,032 263,917 237,452 221,891 219,807 211,999 151,655 7.49%
-
Net Worth 134,937 129,585 74,275 73,809 108,077 101,250 98,419 5.39%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 14 - - - - - - -
Div Payout % 0.21% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 134,937 129,585 74,275 73,809 108,077 101,250 98,419 5.39%
NOSH 74,141 74,048 74,275 73,809 75,251 75,000 73,999 0.03%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.98% 3.57% 3.33% 3.25% 2.60% 2.15% 3.07% -
ROE 5.22% 7.44% 10.81% 9.87% 5.37% 4.53% 4.68% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 325.35 369.62 330.69 310.71 298.59 288.87 211.43 7.44%
EPS 9.50 13.02 10.81 9.87 7.68 6.11 6.22 7.31%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.75 1.00 1.00 1.43 1.35 1.33 5.36%
Adjusted Per Share Value based on latest NOSH - 73,809
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 324.85 368.58 330.78 308.84 303.90 291.76 210.70 7.47%
EPS 9.48 12.99 10.82 9.81 7.81 6.17 6.20 7.33%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8172 1.7451 1.0003 0.994 1.4555 1.3635 1.3254 5.39%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 1.02 1.00 0.80 0.63 0.48 0.41 0.36 -
P/RPS 0.31 0.27 0.24 0.20 0.16 0.14 0.17 10.52%
P/EPS 10.74 7.68 7.40 6.38 6.25 6.71 5.79 10.84%
EY 9.31 13.02 13.52 15.67 15.99 14.91 17.29 -9.79%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.57 0.80 0.63 0.34 0.30 0.27 12.92%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 16/02/15 27/02/14 26/02/13 24/02/12 25/02/11 24/02/10 -
Price 1.05 1.35 1.12 0.54 0.47 0.39 0.37 -
P/RPS 0.32 0.37 0.34 0.17 0.16 0.14 0.17 11.11%
P/EPS 11.06 10.37 10.36 5.47 6.12 6.38 5.95 10.87%
EY 9.04 9.65 9.66 18.28 16.33 15.68 16.82 -9.82%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.77 1.12 0.54 0.33 0.29 0.28 12.89%

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