[ORNA] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -23.59%
YoY- -41.95%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 272,052 267,310 269,044 247,980 241,221 236,828 242,550 7.91%
PBT 9,301 10,662 8,674 7,536 9,311 10,157 10,508 -7.77%
Tax -1,450 -1,998 -2,264 -2,032 -2,122 -2,540 -2,524 -30.77%
NP 7,851 8,664 6,410 5,504 7,189 7,617 7,984 -1.10%
-
NP to SH 7,770 8,577 6,310 5,380 7,041 7,430 7,774 -0.03%
-
Tax Rate 15.59% 18.74% 26.10% 26.96% 22.79% 25.01% 24.02% -
Total Cost 264,201 258,646 262,634 242,476 234,032 229,210 234,566 8.21%
-
Net Worth 140,890 139,407 138,077 136,729 134,890 133,396 132,039 4.39%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 2,224 - 44 - 1,852 - 29 1681.47%
Div Payout % 28.63% - 0.71% - 26.32% - 0.38% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 140,890 139,407 138,077 136,729 134,890 133,396 132,039 4.39%
NOSH 75,251 75,251 74,235 74,309 74,115 74,109 74,179 0.95%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.89% 3.24% 2.38% 2.22% 2.98% 3.22% 3.29% -
ROE 5.51% 6.15% 4.57% 3.93% 5.22% 5.57% 5.89% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 366.88 360.49 362.42 333.71 325.47 319.57 326.98 7.94%
EPS 10.48 11.57 8.50 7.24 9.50 10.03 10.48 0.00%
DPS 3.00 0.00 0.06 0.00 2.50 0.00 0.04 1655.33%
NAPS 1.90 1.88 1.86 1.84 1.82 1.80 1.78 4.42%
Adjusted Per Share Value based on latest NOSH - 74,309
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 361.53 355.23 357.53 329.54 320.56 314.72 322.32 7.91%
EPS 10.33 11.40 8.39 7.15 9.36 9.87 10.33 0.00%
DPS 2.96 0.00 0.06 0.00 2.46 0.00 0.04 1639.76%
NAPS 1.8723 1.8526 1.8349 1.817 1.7925 1.7727 1.7547 4.39%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.94 0.955 0.98 1.01 1.02 0.91 1.15 -
P/RPS 0.26 0.26 0.27 0.30 0.31 0.28 0.35 -17.90%
P/EPS 8.97 8.26 11.53 13.95 10.74 9.08 10.97 -12.50%
EY 11.15 12.11 8.67 7.17 9.31 11.02 9.11 14.35%
DY 3.19 0.00 0.06 0.00 2.45 0.00 0.03 2112.94%
P/NAPS 0.49 0.51 0.53 0.55 0.56 0.51 0.65 -17.09%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 16/11/16 24/08/16 27/05/16 17/02/16 17/11/15 21/08/15 -
Price 1.07 0.93 0.945 0.94 1.05 1.23 1.01 -
P/RPS 0.29 0.26 0.26 0.28 0.32 0.38 0.31 -4.32%
P/EPS 10.21 8.04 11.12 12.98 11.05 12.27 9.64 3.88%
EY 9.79 12.44 8.99 7.70 9.05 8.15 10.38 -3.80%
DY 2.80 0.00 0.06 0.00 2.38 0.00 0.04 1576.77%
P/NAPS 0.56 0.49 0.51 0.51 0.58 0.68 0.57 -1.16%

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