[ORNA] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
18-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 1.61%
YoY- 47.8%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 254,481 266,356 273,696 276,130 268,740 257,062 245,625 2.39%
PBT 11,484 12,729 13,001 14,135 13,316 11,946 10,538 5.91%
Tax -2,712 -3,250 -3,222 -4,301 -3,644 -2,649 -2,365 9.58%
NP 8,772 9,479 9,779 9,834 9,672 9,297 8,173 4.84%
-
NP to SH 8,638 9,344 9,643 9,653 9,500 9,126 8,032 4.98%
-
Tax Rate 23.62% 25.53% 24.78% 30.43% 27.37% 22.17% 22.44% -
Total Cost 245,709 256,877 263,917 266,296 259,068 247,765 237,452 2.31%
-
Net Worth 131,820 132,187 129,585 128,161 125,291 123,018 74,275 46.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 14 - - - - - - -
Div Payout % 0.17% - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 131,820 132,187 129,585 128,161 125,291 123,018 74,275 46.74%
NOSH 74,056 74,262 74,048 74,081 74,136 74,107 74,275 -0.19%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 3.45% 3.56% 3.57% 3.56% 3.60% 3.62% 3.33% -
ROE 6.55% 7.07% 7.44% 7.53% 7.58% 7.42% 10.81% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 343.63 358.67 369.62 372.74 362.49 346.88 330.69 2.59%
EPS 11.66 12.58 13.02 13.03 12.81 12.31 10.81 5.19%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.78 1.75 1.73 1.69 1.66 1.00 47.02%
Adjusted Per Share Value based on latest NOSH - 74,081
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 338.18 353.96 363.71 366.95 357.12 341.61 326.41 2.39%
EPS 11.48 12.42 12.81 12.83 12.62 12.13 10.67 5.01%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7517 1.7566 1.722 1.7031 1.665 1.6348 0.987 46.74%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.15 1.30 1.00 1.10 1.19 1.13 0.80 -
P/RPS 0.33 0.36 0.27 0.30 0.33 0.33 0.24 23.72%
P/EPS 9.86 10.33 7.68 8.44 9.29 9.18 7.40 21.15%
EY 10.14 9.68 13.02 11.85 10.77 10.90 13.52 -17.49%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.73 0.57 0.64 0.70 0.68 0.80 -12.96%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 21/08/15 20/05/15 16/02/15 18/11/14 15/08/14 20/05/14 27/02/14 -
Price 1.01 1.25 1.35 1.05 1.23 1.16 1.12 -
P/RPS 0.29 0.35 0.37 0.28 0.34 0.33 0.34 -10.08%
P/EPS 8.66 9.93 10.37 8.06 9.60 9.42 10.36 -11.29%
EY 11.55 10.07 9.65 12.41 10.42 10.62 9.66 12.68%
DY 0.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.70 0.77 0.61 0.73 0.70 1.12 -36.33%

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