[ORNA] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
14-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 8.9%
YoY- 36.11%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 242,550 280,980 234,750 226,072 228,254 202,412 136,918 9.99%
PBT 10,508 13,542 7,986 10,882 8,364 5,726 7,832 5.01%
Tax -2,524 -3,544 -986 -1,110 -1,200 -1,120 -870 19.41%
NP 7,984 9,998 7,000 9,772 7,164 4,606 6,962 2.30%
-
NP to SH 7,774 9,784 6,848 9,566 7,028 4,474 6,766 2.34%
-
Tax Rate 24.02% 26.17% 12.35% 10.20% 14.35% 19.56% 11.11% -
Total Cost 234,566 270,982 227,750 216,300 221,090 197,806 129,956 10.33%
-
Net Worth 132,039 125,264 116,609 112,054 105,344 100,175 99,234 4.87%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 29 - - - - - - -
Div Payout % 0.38% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 132,039 125,264 116,609 112,054 105,344 100,175 99,234 4.87%
NOSH 74,179 74,121 74,273 75,204 75,246 75,319 75,177 -0.22%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.29% 3.56% 2.98% 4.32% 3.14% 2.28% 5.08% -
ROE 5.89% 7.81% 5.87% 8.54% 6.67% 4.47% 6.82% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 326.98 379.08 316.06 300.61 303.34 268.74 182.13 10.23%
EPS 10.48 13.20 9.22 12.72 9.34 5.94 9.00 2.56%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.69 1.57 1.49 1.40 1.33 1.32 5.10%
Adjusted Per Share Value based on latest NOSH - 75,203
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 322.32 373.39 311.96 300.42 303.32 268.98 181.95 9.99%
EPS 10.33 13.00 9.10 12.71 9.34 5.95 8.99 2.34%
DPS 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7547 1.6646 1.5496 1.4891 1.3999 1.3312 1.3187 4.87%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.15 1.19 0.60 0.44 0.55 0.28 0.34 -
P/RPS 0.35 0.31 0.19 0.15 0.18 0.10 0.19 10.71%
P/EPS 10.97 9.02 6.51 3.46 5.89 4.71 3.78 19.42%
EY 9.11 11.09 15.37 28.91 16.98 21.21 26.47 -16.27%
DY 0.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.38 0.30 0.39 0.21 0.26 16.49%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 21/08/15 15/08/14 26/08/13 14/08/12 09/08/11 30/08/10 27/08/09 -
Price 1.01 1.23 0.61 0.45 0.51 0.35 0.41 -
P/RPS 0.31 0.32 0.19 0.15 0.17 0.13 0.23 5.09%
P/EPS 9.64 9.32 6.62 3.54 5.46 5.89 4.56 13.28%
EY 10.38 10.73 15.11 28.27 18.31 16.97 21.95 -11.72%
DY 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.73 0.39 0.30 0.36 0.26 0.31 10.67%

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