[ORNA] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -2.45%
YoY- 13.38%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 277,762 280,980 261,688 245,625 237,089 234,750 215,940 18.25%
PBT 14,242 13,542 12,816 10,538 9,446 7,986 7,184 57.74%
Tax -3,665 -3,544 -2,072 -2,365 -1,084 -986 -936 148.22%
NP 10,577 9,998 10,744 8,173 8,362 7,000 6,248 41.99%
-
NP to SH 10,394 9,784 10,464 8,032 8,233 6,848 6,088 42.80%
-
Tax Rate 25.73% 26.17% 16.17% 22.44% 11.48% 12.35% 13.03% -
Total Cost 267,185 270,982 250,944 237,452 228,726 227,750 209,692 17.51%
-
Net Worth 128,326 125,264 123,018 120,891 118,749 116,609 114,335 7.99%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 128,326 125,264 123,018 120,891 118,749 116,609 114,335 7.99%
NOSH 74,176 74,121 74,107 74,166 74,218 74,273 74,243 -0.06%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.81% 3.56% 4.11% 3.33% 3.53% 2.98% 2.89% -
ROE 8.10% 7.81% 8.51% 6.64% 6.93% 5.87% 5.32% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 374.46 379.08 353.12 331.18 319.45 316.06 290.85 18.32%
EPS 14.01 13.20 14.12 10.82 11.09 9.22 8.20 42.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.69 1.66 1.63 1.60 1.57 1.54 8.05%
Adjusted Per Share Value based on latest NOSH - 74,275
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 369.11 373.39 347.75 326.41 315.06 311.96 286.96 18.25%
EPS 13.81 13.00 13.91 10.67 10.94 9.10 8.09 42.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7053 1.6646 1.6348 1.6065 1.5781 1.5496 1.5194 7.99%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.19 1.13 0.80 0.58 0.60 0.565 -
P/RPS 0.29 0.31 0.32 0.24 0.18 0.19 0.19 32.53%
P/EPS 7.85 9.02 8.00 7.39 5.23 6.51 6.89 9.07%
EY 12.74 11.09 12.50 13.54 19.13 15.37 14.51 -8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.68 0.49 0.36 0.38 0.37 44.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 17/05/13 -
Price 1.05 1.23 1.16 1.12 0.665 0.61 0.62 -
P/RPS 0.28 0.32 0.33 0.34 0.21 0.19 0.21 21.12%
P/EPS 7.49 9.32 8.22 10.34 5.99 6.62 7.56 -0.61%
EY 13.35 10.73 12.17 9.67 16.68 15.11 13.23 0.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.70 0.69 0.42 0.39 0.40 32.45%

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