[ORNA] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 54.42%
YoY- 85.22%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 84,056 63,380 70,780 90,909 81,253 79,960 79,458 3.81%
PBT 6,546 2,323 2,538 7,034 4,329 3,381 3,400 54.57%
Tax -1,571 -896 -998 -1,655 -883 -939 -1,196 19.88%
NP 4,975 1,427 1,540 5,379 3,446 2,442 2,204 71.82%
-
NP to SH 4,920 1,382 1,469 5,312 3,440 2,338 2,114 75.34%
-
Tax Rate 24.00% 38.57% 39.32% 23.53% 20.40% 27.77% 35.18% -
Total Cost 79,081 61,953 69,240 85,530 77,807 77,518 77,254 1.56%
-
Net Worth 180,933 177,967 176,484 175,001 169,810 168,327 166,102 5.85%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 22 - 2,224 - - - -
Div Payout % - 1.61% - 41.88% - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 180,933 177,967 176,484 175,001 169,810 168,327 166,102 5.85%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.92% 2.25% 2.18% 5.92% 4.24% 3.05% 2.77% -
ROE 2.72% 0.78% 0.83% 3.04% 2.03% 1.39% 1.27% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 113.35 85.47 95.45 122.60 109.57 107.83 107.15 3.81%
EPS 6.63 1.86 1.98 7.16 4.64 3.15 2.85 75.29%
DPS 0.00 0.03 0.00 3.00 0.00 0.00 0.00 -
NAPS 2.44 2.40 2.38 2.36 2.29 2.27 2.24 5.85%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 111.70 84.22 94.06 120.81 107.98 106.26 105.59 3.81%
EPS 6.54 1.84 1.95 7.06 4.57 3.11 2.81 75.35%
DPS 0.00 0.03 0.00 2.96 0.00 0.00 0.00 -
NAPS 2.4044 2.365 2.3453 2.3256 2.2566 2.2369 2.2073 5.85%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.12 1.00 0.94 1.04 0.91 1.02 0.985 -
P/RPS 0.99 1.17 0.98 0.85 0.83 0.95 0.92 4.99%
P/EPS 16.88 53.66 47.45 14.52 19.62 32.35 34.55 -37.88%
EY 5.92 1.86 2.11 6.89 5.10 3.09 2.89 61.08%
DY 0.00 0.03 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 0.46 0.42 0.39 0.44 0.40 0.45 0.44 2.99%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 19/11/20 27/08/20 28/05/20 25/02/20 22/11/19 19/08/19 24/05/19 -
Price 1.31 1.14 1.19 1.12 1.02 0.91 1.00 -
P/RPS 1.16 1.33 1.25 0.91 0.93 0.84 0.93 15.82%
P/EPS 19.74 61.17 60.07 15.63 21.99 28.86 35.08 -31.76%
EY 5.06 1.63 1.66 6.40 4.55 3.46 2.85 46.47%
DY 0.00 0.03 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.54 0.47 0.50 0.47 0.45 0.40 0.45 12.88%

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