[ORNA] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -14.25%
YoY- 26.41%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 273,696 245,625 229,335 225,668 216,517 156,461 190,586 6.21%
PBT 13,001 10,538 8,606 7,017 6,859 6,158 1,940 37.28%
Tax -3,222 -2,365 -1,362 -1,156 -2,201 -1,352 -758 27.26%
NP 9,779 8,173 7,244 5,861 4,658 4,806 1,182 42.19%
-
NP to SH 9,643 8,032 7,084 5,801 4,589 4,605 2,584 24.53%
-
Tax Rate 24.78% 22.44% 15.83% 16.47% 32.09% 21.96% 39.07% -
Total Cost 263,917 237,452 222,091 219,807 211,859 151,655 189,404 5.68%
-
Net Worth 129,766 120,891 112,868 107,565 101,637 99,267 95,673 5.20%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 129,766 120,891 112,868 107,565 101,637 99,267 95,673 5.20%
NOSH 74,152 74,166 74,255 75,220 75,287 75,202 75,333 -0.26%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.57% 3.33% 3.16% 2.60% 2.15% 3.07% 0.62% -
ROE 7.43% 6.64% 6.28% 5.39% 4.52% 4.64% 2.70% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 369.10 331.18 308.84 300.01 287.59 208.05 252.99 6.49%
EPS 13.00 10.82 9.54 7.71 6.10 6.12 3.43 24.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.75 1.63 1.52 1.43 1.35 1.32 1.27 5.48%
Adjusted Per Share Value based on latest NOSH - 75,578
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 363.71 326.41 304.76 299.89 287.73 207.92 253.27 6.21%
EPS 12.81 10.67 9.41 7.71 6.10 6.12 3.43 24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7245 1.6065 1.4999 1.4294 1.3507 1.3191 1.2714 5.20%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.00 0.80 0.63 0.48 0.41 0.36 0.25 -
P/RPS 0.27 0.24 0.20 0.16 0.14 0.17 0.10 17.99%
P/EPS 7.69 7.39 6.60 6.22 6.73 5.88 7.29 0.89%
EY 13.00 13.54 15.14 16.07 14.87 17.01 13.72 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.49 0.41 0.34 0.30 0.27 0.20 19.06%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 16/02/15 27/02/14 26/02/13 24/02/12 25/02/11 24/02/10 26/02/09 -
Price 1.35 1.12 0.54 0.47 0.39 0.37 0.19 -
P/RPS 0.37 0.34 0.17 0.16 0.14 0.18 0.08 29.06%
P/EPS 10.38 10.34 5.66 6.09 6.40 6.04 5.54 11.02%
EY 9.63 9.67 17.67 16.41 15.63 16.55 18.05 -9.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.69 0.36 0.33 0.29 0.28 0.15 31.32%

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