[ORNA] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
14-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -0.24%
YoY- 65.1%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 336,614 327,548 330,700 319,897 306,356 286,092 272,052 15.29%
PBT 13,508 14,420 19,910 18,436 17,502 13,800 9,301 28.33%
Tax -4,070 -3,624 -3,960 -3,906 -2,914 -2,236 -1,450 99.36%
NP 9,438 10,796 15,950 14,529 14,588 11,564 7,851 13.09%
-
NP to SH 8,960 10,228 15,650 14,161 14,196 11,152 7,770 9.99%
-
Tax Rate 30.13% 25.13% 19.89% 21.19% 16.65% 16.20% 15.59% -
Total Cost 327,176 316,752 314,750 305,368 291,768 274,528 264,201 15.36%
-
Net Worth 158,687 156,462 154,238 151,272 149,749 14,311 140,890 8.27%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 1,853 2,471 - - 2,224 -
Div Payout % - - 11.85% 17.45% - - 28.63% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 158,687 156,462 154,238 151,272 149,749 14,311 140,890 8.27%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.80% 3.30% 4.82% 4.54% 4.76% 4.04% 2.89% -
ROE 5.65% 6.54% 10.15% 9.36% 9.48% 77.92% 5.51% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 453.95 441.72 445.97 431.40 407.11 3,858.13 366.88 15.29%
EPS 12.08 13.80 21.11 19.09 19.14 15.04 10.48 9.96%
DPS 0.00 0.00 2.50 3.33 0.00 0.00 3.00 -
NAPS 2.14 2.11 2.08 2.04 1.99 1.93 1.90 8.27%
Adjusted Per Share Value based on latest NOSH - 75,251
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 447.32 435.27 439.46 425.11 407.11 380.18 361.53 15.29%
EPS 11.91 13.59 20.80 18.82 19.14 14.82 10.33 9.98%
DPS 0.00 0.00 2.46 3.28 0.00 0.00 2.96 -
NAPS 2.1088 2.0792 2.0497 2.0102 1.99 0.1902 1.8723 8.27%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.22 1.34 1.34 1.39 1.25 1.03 0.94 -
P/RPS 0.27 0.30 0.30 0.32 0.31 0.03 0.26 2.55%
P/EPS 10.10 9.72 6.35 7.28 6.63 0.68 8.97 8.25%
EY 9.90 10.29 15.75 13.74 15.09 146.01 11.15 -7.64%
DY 0.00 0.00 1.87 2.40 0.00 0.00 3.19 -
P/NAPS 0.57 0.64 0.64 0.68 0.63 0.53 0.49 10.63%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 24/02/17 -
Price 1.27 1.61 1.52 1.49 1.21 1.06 1.07 -
P/RPS 0.28 0.36 0.34 0.35 0.30 0.03 0.29 -2.31%
P/EPS 10.51 11.67 7.20 7.80 6.41 0.70 10.21 1.95%
EY 9.51 8.57 13.88 12.82 15.59 141.88 9.79 -1.92%
DY 0.00 0.00 1.64 2.24 0.00 0.00 2.80 -
P/NAPS 0.59 0.76 0.73 0.73 0.61 0.55 0.56 3.55%

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