[ORNA] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 10.51%
YoY- 101.42%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 341,488 336,614 327,548 330,700 319,897 306,356 286,092 12.51%
PBT 12,942 13,508 14,420 19,910 18,436 17,502 13,800 -4.18%
Tax -3,797 -4,070 -3,624 -3,960 -3,906 -2,914 -2,236 42.28%
NP 9,145 9,438 10,796 15,950 14,529 14,588 11,564 -14.47%
-
NP to SH 8,704 8,960 10,228 15,650 14,161 14,196 11,152 -15.21%
-
Tax Rate 29.34% 30.13% 25.13% 19.89% 21.19% 16.65% 16.20% -
Total Cost 332,342 327,176 316,752 314,750 305,368 291,768 274,528 13.57%
-
Net Worth 158,687 158,687 156,462 154,238 151,272 149,749 14,311 396.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 1,853 2,471 - - -
Div Payout % - - - 11.85% 17.45% - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 158,687 158,687 156,462 154,238 151,272 149,749 14,311 396.52%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.68% 2.80% 3.30% 4.82% 4.54% 4.76% 4.04% -
ROE 5.48% 5.65% 6.54% 10.15% 9.36% 9.48% 77.92% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 460.52 453.95 441.72 445.97 431.40 407.11 3,858.13 -75.72%
EPS 11.73 12.08 13.80 21.11 19.09 19.14 15.04 -15.25%
DPS 0.00 0.00 0.00 2.50 3.33 0.00 0.00 -
NAPS 2.14 2.14 2.11 2.08 2.04 1.99 1.93 7.12%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 453.80 447.32 435.27 439.46 425.11 407.11 380.18 12.51%
EPS 11.57 11.91 13.59 20.80 18.82 19.14 14.82 -15.20%
DPS 0.00 0.00 0.00 2.46 3.28 0.00 0.00 -
NAPS 2.1088 2.1088 2.0792 2.0497 2.0102 1.99 0.1902 396.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.14 1.22 1.34 1.34 1.39 1.25 1.03 -
P/RPS 0.25 0.27 0.30 0.30 0.32 0.31 0.03 310.50%
P/EPS 9.71 10.10 9.72 6.35 7.28 6.63 0.68 487.63%
EY 10.30 9.90 10.29 15.75 13.74 15.09 146.01 -82.89%
DY 0.00 0.00 0.00 1.87 2.40 0.00 0.00 -
P/NAPS 0.53 0.57 0.64 0.64 0.68 0.63 0.53 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 -
Price 1.15 1.27 1.61 1.52 1.49 1.21 1.06 -
P/RPS 0.25 0.28 0.36 0.34 0.35 0.30 0.03 310.50%
P/EPS 9.80 10.51 11.67 7.20 7.80 6.41 0.70 479.94%
EY 10.21 9.51 8.57 13.88 12.82 15.59 141.88 -82.67%
DY 0.00 0.00 0.00 1.64 2.24 0.00 0.00 -
P/NAPS 0.54 0.59 0.76 0.73 0.73 0.61 0.55 -1.21%

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