[ORNA] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 2.56%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 311,491 290,707 281,579 272,051 264,083 254,468 245,134 17.30%
PBT 15,346 13,930 11,082 9,516 9,690 8,394 8,263 51.03%
Tax -2,763 -1,657 -1,383 -1,332 -1,716 -1,992 -2,084 20.66%
NP 12,583 12,273 9,699 8,184 7,974 6,402 6,179 60.59%
-
NP to SH 12,291 12,046 9,546 8,103 7,901 6,309 6,069 60.00%
-
Tax Rate 18.00% 11.90% 12.48% 14.00% 17.71% 23.73% 25.22% -
Total Cost 298,908 278,434 271,880 263,867 256,109 248,066 238,955 16.07%
-
Net Worth 151,272 149,749 14,311 140,890 139,407 137,975 136,729 6.96%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 1,853 - 22 22 22 22 14 2489.45%
Div Payout % 15.08% - 0.23% 0.27% 0.28% 0.35% 0.24% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 151,272 149,749 14,311 140,890 139,407 137,975 136,729 6.96%
NOSH 75,251 75,251 75,251 75,251 75,251 74,180 74,309 0.84%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.04% 4.22% 3.44% 3.01% 3.02% 2.52% 2.52% -
ROE 8.13% 8.04% 66.70% 5.75% 5.67% 4.57% 4.44% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 420.07 386.32 3,797.27 366.88 356.13 343.04 329.88 17.46%
EPS 16.58 16.01 128.73 10.93 10.65 8.50 8.17 60.22%
DPS 2.50 0.00 0.30 0.03 0.03 0.03 0.02 2392.66%
NAPS 2.04 1.99 1.93 1.90 1.88 1.86 1.84 7.11%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 413.94 386.32 374.19 361.52 350.94 338.16 325.76 17.29%
EPS 16.33 16.01 12.69 10.77 10.50 8.38 8.07 59.91%
DPS 2.46 0.00 0.03 0.03 0.03 0.03 0.02 2366.03%
NAPS 2.0102 1.99 0.1902 1.8723 1.8526 1.8335 1.817 6.96%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.39 1.25 1.03 0.94 0.955 0.98 1.01 -
P/RPS 0.33 0.32 0.03 0.26 0.27 0.29 0.31 4.25%
P/EPS 8.39 7.81 0.80 8.60 8.96 11.52 12.37 -22.78%
EY 11.92 12.81 124.98 11.62 11.16 8.68 8.09 29.45%
DY 1.80 0.00 0.29 0.03 0.03 0.03 0.02 1902.80%
P/NAPS 0.68 0.63 0.53 0.49 0.51 0.53 0.55 15.17%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 14/11/17 15/08/17 24/05/17 24/02/17 16/11/16 24/08/16 27/05/16 -
Price 1.49 1.21 1.06 1.07 0.93 0.945 0.94 -
P/RPS 0.35 0.31 0.03 0.29 0.26 0.28 0.28 16.02%
P/EPS 8.99 7.56 0.82 9.79 8.73 11.11 11.51 -15.17%
EY 11.12 13.23 121.45 10.21 11.46 9.00 8.69 17.84%
DY 1.68 0.00 0.28 0.03 0.03 0.03 0.02 1812.85%
P/NAPS 0.73 0.61 0.55 0.56 0.49 0.51 0.51 26.98%

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