[ORNA] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 66.95%
YoY- 107.29%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 90,777 86,745 81,655 71,523 71,568 65,961 72,527 16.09%
PBT 6,083 5,076 5,301 3,450 1,519 3,660 2,453 82.90%
Tax -1,030 -1,473 -898 -559 167 -367 -624 39.54%
NP 5,053 3,603 4,403 2,891 1,686 3,293 1,829 96.52%
-
NP to SH 5,029 3,523 4,310 2,788 1,670 3,278 1,810 97.26%
-
Tax Rate 16.93% 29.02% 16.94% 16.20% -10.99% 10.03% 25.44% -
Total Cost 85,724 83,142 77,252 68,632 69,882 62,668 70,698 13.66%
-
Net Worth 154,238 151,272 149,749 14,311 140,890 139,407 137,975 7.68%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,853 1,853 - - - - 22 1806.02%
Div Payout % 36.86% 52.62% - - - - 1.23% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 154,238 151,272 149,749 14,311 140,890 139,407 137,975 7.68%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 74,180 0.95%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 5.57% 4.15% 5.39% 4.04% 2.36% 4.99% 2.52% -
ROE 3.26% 2.33% 2.88% 19.48% 1.19% 2.35% 1.31% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 122.42 116.98 108.51 964.53 96.51 88.95 97.77 16.12%
EPS 6.78 4.75 5.81 3.76 2.25 4.42 2.44 97.28%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.03 1792.54%
NAPS 2.08 2.04 1.99 1.93 1.90 1.88 1.86 7.71%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 120.63 115.27 108.51 95.05 95.11 87.65 96.38 16.09%
EPS 6.68 4.68 5.81 3.70 2.22 4.36 2.41 96.95%
DPS 2.46 2.46 0.00 0.00 0.00 0.00 0.03 1772.36%
NAPS 2.0497 2.0102 1.99 0.1902 1.8723 1.8526 1.8335 7.69%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.34 1.39 1.25 1.03 0.94 0.955 0.98 -
P/RPS 1.09 1.19 1.15 0.11 0.97 1.07 1.00 5.89%
P/EPS 19.76 29.26 21.82 2.74 41.74 21.60 40.16 -37.59%
EY 5.06 3.42 4.58 36.50 2.40 4.63 2.49 60.22%
DY 1.87 1.80 0.00 0.00 0.00 0.00 0.03 1460.31%
P/NAPS 0.64 0.68 0.63 0.53 0.49 0.51 0.53 13.35%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 14/11/17 15/08/17 24/05/17 24/02/17 16/11/16 24/08/16 -
Price 1.52 1.49 1.21 1.06 1.07 0.93 0.945 -
P/RPS 1.24 1.27 1.12 0.11 1.11 1.05 0.97 17.73%
P/EPS 22.41 31.36 21.13 2.82 47.51 21.04 38.73 -30.49%
EY 4.46 3.19 4.73 35.47 2.10 4.75 2.58 43.89%
DY 1.64 1.68 0.00 0.00 0.00 0.00 0.03 1329.93%
P/NAPS 0.73 0.73 0.61 0.55 0.56 0.49 0.51 26.92%

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