[ORNA] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -4.85%
YoY- 25.58%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 236,789 233,675 227,866 229,336 225,568 224,577 223,721 3.85%
PBT 7,963 7,158 7,768 8,606 8,900 8,276 7,594 3.21%
Tax -1,301 -1,099 -1,015 -1,161 -1,129 -1,111 -1,036 16.38%
NP 6,662 6,059 6,753 7,445 7,771 7,165 6,558 1.05%
-
NP to SH 6,531 5,926 6,611 7,285 7,656 7,070 6,478 0.54%
-
Tax Rate 16.34% 15.35% 13.07% 13.49% 12.69% 13.42% 13.64% -
Total Cost 230,127 227,616 221,113 221,891 217,797 217,412 217,163 3.93%
-
Net Worth 118,641 116,646 114,335 73,809 114,053 112,053 109,799 5.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 118,641 116,646 114,335 73,809 114,053 112,053 109,799 5.29%
NOSH 74,150 74,296 74,243 73,809 75,034 75,203 75,205 -0.93%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.81% 2.59% 2.96% 3.25% 3.45% 3.19% 2.93% -
ROE 5.50% 5.08% 5.78% 9.87% 6.71% 6.31% 5.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 319.33 314.52 306.92 310.71 300.62 298.63 297.48 4.83%
EPS 8.81 7.98 8.90 9.87 10.20 9.40 8.61 1.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.60 1.57 1.54 1.00 1.52 1.49 1.46 6.28%
Adjusted Per Share Value based on latest NOSH - 73,809
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 314.67 310.53 302.81 304.76 299.75 298.44 297.30 3.85%
EPS 8.68 7.87 8.79 9.68 10.17 9.40 8.61 0.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5766 1.5501 1.5194 0.9808 1.5156 1.4891 1.4591 5.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.58 0.60 0.565 0.63 0.47 0.44 0.44 -
P/RPS 0.18 0.19 0.18 0.20 0.16 0.15 0.15 12.91%
P/EPS 6.59 7.52 6.35 6.38 4.61 4.68 5.11 18.46%
EY 15.19 13.29 15.76 15.67 21.71 21.37 19.58 -15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.38 0.37 0.63 0.31 0.30 0.30 12.91%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 26/08/13 17/05/13 26/02/13 25/10/12 14/08/12 25/05/12 -
Price 0.665 0.61 0.62 0.54 0.74 0.45 0.46 -
P/RPS 0.21 0.19 0.20 0.17 0.25 0.15 0.15 25.12%
P/EPS 7.55 7.65 6.96 5.47 7.25 4.79 5.34 25.94%
EY 13.24 13.08 14.36 18.28 13.79 20.89 18.73 -20.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.39 0.40 0.54 0.49 0.30 0.32 19.85%

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