[ORNA] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 22.98%
YoY- 10.25%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 276,130 268,740 257,062 245,625 236,789 233,675 227,866 13.65%
PBT 14,135 13,316 11,946 10,538 7,963 7,158 7,768 48.99%
Tax -4,301 -3,644 -2,649 -2,365 -1,301 -1,099 -1,015 161.62%
NP 9,834 9,672 9,297 8,173 6,662 6,059 6,753 28.44%
-
NP to SH 9,653 9,500 9,126 8,032 6,531 5,926 6,611 28.67%
-
Tax Rate 30.43% 27.37% 22.17% 22.44% 16.34% 15.35% 13.07% -
Total Cost 266,296 259,068 247,765 237,452 230,127 227,616 221,113 13.18%
-
Net Worth 128,161 125,291 123,018 74,275 118,641 116,646 114,335 7.89%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 128,161 125,291 123,018 74,275 118,641 116,646 114,335 7.89%
NOSH 74,081 74,136 74,107 74,275 74,150 74,296 74,243 -0.14%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.56% 3.60% 3.62% 3.33% 2.81% 2.59% 2.96% -
ROE 7.53% 7.58% 7.42% 10.81% 5.50% 5.08% 5.78% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 372.74 362.49 346.88 330.69 319.33 314.52 306.92 13.81%
EPS 13.03 12.81 12.31 10.81 8.81 7.98 8.90 28.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.69 1.66 1.00 1.60 1.57 1.54 8.05%
Adjusted Per Share Value based on latest NOSH - 74,275
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 366.95 357.12 341.61 326.41 314.67 310.53 302.81 13.65%
EPS 12.83 12.62 12.13 10.67 8.68 7.87 8.79 28.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7031 1.665 1.6348 0.987 1.5766 1.5501 1.5194 7.89%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.10 1.19 1.13 0.80 0.58 0.60 0.565 -
P/RPS 0.30 0.33 0.33 0.24 0.18 0.19 0.18 40.52%
P/EPS 8.44 9.29 9.18 7.40 6.59 7.52 6.35 20.86%
EY 11.85 10.77 10.90 13.52 15.19 13.29 15.76 -17.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.68 0.80 0.36 0.38 0.37 44.04%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 18/11/14 15/08/14 20/05/14 27/02/14 18/11/13 26/08/13 17/05/13 -
Price 1.05 1.23 1.16 1.12 0.665 0.61 0.62 -
P/RPS 0.28 0.34 0.33 0.34 0.21 0.19 0.20 25.12%
P/EPS 8.06 9.60 9.42 10.36 7.55 7.65 6.96 10.26%
EY 12.41 10.42 10.62 9.66 13.24 13.08 14.36 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.70 1.12 0.42 0.39 0.40 32.45%

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