[ORNA] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 27.33%
YoY- 93.14%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 346,893 345,829 341,064 330,700 311,491 290,707 281,579 14.90%
PBT 15,790 17,913 20,065 19,910 15,346 13,930 11,082 26.59%
Tax -3,878 -4,538 -4,307 -3,960 -2,763 -1,657 -1,383 98.72%
NP 11,912 13,375 15,758 15,950 12,583 12,273 9,699 14.67%
-
NP to SH 11,557 13,032 15,419 15,650 12,291 12,046 9,546 13.57%
-
Tax Rate 24.56% 25.33% 21.47% 19.89% 18.00% 11.90% 12.48% -
Total Cost 334,981 332,454 325,306 314,750 298,908 278,434 271,880 14.91%
-
Net Worth 158,687 158,687 156,462 154,238 151,272 149,749 14,311 396.52%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 1,853 3,707 3,707 3,707 1,853 - 22 1816.30%
Div Payout % 16.04% 28.45% 24.05% 23.69% 15.08% - 0.23% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 158,687 158,687 156,462 154,238 151,272 149,749 14,311 396.52%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.43% 3.87% 4.62% 4.82% 4.04% 4.22% 3.44% -
ROE 7.28% 8.21% 9.85% 10.15% 8.13% 8.04% 66.70% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 467.81 466.37 459.95 445.97 420.07 386.32 3,797.27 -75.20%
EPS 15.59 17.57 20.79 21.11 16.58 16.01 128.73 -75.49%
DPS 2.50 5.00 5.00 5.00 2.50 0.00 0.30 310.50%
NAPS 2.14 2.14 2.11 2.08 2.04 1.99 1.93 7.12%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 460.98 459.57 453.24 439.46 413.94 386.32 374.19 14.90%
EPS 15.36 17.32 20.49 20.80 16.33 16.01 12.69 13.56%
DPS 2.46 4.93 4.93 4.93 2.46 0.00 0.03 1782.39%
NAPS 2.1088 2.1088 2.0792 2.0497 2.0102 1.99 0.1902 396.49%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.14 1.22 1.34 1.34 1.39 1.25 1.03 -
P/RPS 0.24 0.26 0.29 0.30 0.33 0.32 0.03 299.49%
P/EPS 7.31 6.94 6.44 6.35 8.39 7.81 0.80 336.48%
EY 13.67 14.41 15.52 15.75 11.92 12.81 124.98 -77.09%
DY 2.19 4.10 3.73 3.73 1.80 0.00 0.29 284.44%
P/NAPS 0.53 0.57 0.64 0.64 0.68 0.63 0.53 0.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 23/08/18 28/05/18 27/02/18 14/11/17 15/08/17 24/05/17 -
Price 1.15 1.27 1.61 1.52 1.49 1.21 1.06 -
P/RPS 0.25 0.27 0.35 0.34 0.35 0.31 0.03 310.50%
P/EPS 7.38 7.23 7.74 7.20 8.99 7.56 0.82 332.09%
EY 13.55 13.84 12.92 13.88 11.12 13.23 121.45 -76.79%
DY 2.17 3.94 3.11 3.29 1.68 0.00 0.28 291.13%
P/NAPS 0.54 0.59 0.76 0.73 0.73 0.61 0.55 -1.21%

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