[ORNA] YoY Cumulative Quarter 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- 20.78%
YoY- 10.35%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 331,580 350,036 330,700 272,052 241,221 273,696 245,625 5.12%
PBT 18,144 13,437 19,910 9,301 9,311 13,001 10,538 9.47%
Tax -4,673 -3,602 -3,960 -1,450 -2,122 -3,222 -2,365 12.01%
NP 13,471 9,835 15,950 7,851 7,189 9,779 8,173 8.68%
-
NP to SH 13,204 9,396 15,650 7,770 7,041 9,643 8,032 8.63%
-
Tax Rate 25.76% 26.81% 19.89% 15.59% 22.79% 24.78% 22.44% -
Total Cost 318,109 340,201 314,750 264,201 234,032 263,917 237,452 4.99%
-
Net Worth 175,001 161,653 154,238 140,890 134,890 129,766 120,891 6.35%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,224 1,853 1,853 2,224 1,852 - - -
Div Payout % 16.85% 19.73% 11.85% 28.63% 26.32% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 175,001 161,653 154,238 140,890 134,890 129,766 120,891 6.35%
NOSH 75,251 75,251 75,251 75,251 74,115 74,152 74,166 0.24%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 4.06% 2.81% 4.82% 2.89% 2.98% 3.57% 3.33% -
ROE 7.55% 5.81% 10.15% 5.51% 5.22% 7.43% 6.64% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 447.16 472.05 445.97 366.88 325.47 369.10 331.18 5.12%
EPS 17.81 12.67 21.11 10.48 9.50 13.00 10.82 8.65%
DPS 3.00 2.50 2.50 3.00 2.50 0.00 0.00 -
NAPS 2.36 2.18 2.08 1.90 1.82 1.75 1.63 6.35%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 440.63 465.16 439.46 361.53 320.56 363.71 326.41 5.12%
EPS 17.55 12.49 20.80 10.33 9.36 12.81 10.67 8.64%
DPS 2.96 2.46 2.46 2.96 2.46 0.00 0.00 -
NAPS 2.3256 2.1482 2.0497 1.8723 1.7925 1.7245 1.6065 6.35%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.04 0.89 1.34 0.94 1.02 1.00 0.80 -
P/RPS 0.23 0.19 0.30 0.26 0.31 0.27 0.24 -0.70%
P/EPS 5.84 7.02 6.35 8.97 10.74 7.69 7.39 -3.84%
EY 17.12 14.24 15.75 11.15 9.31 13.00 13.54 3.98%
DY 2.88 2.81 1.87 3.19 2.45 0.00 0.00 -
P/NAPS 0.44 0.41 0.64 0.49 0.56 0.57 0.49 -1.77%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 27/02/18 24/02/17 17/02/16 16/02/15 27/02/14 -
Price 1.12 1.03 1.52 1.07 1.05 1.35 1.12 -
P/RPS 0.25 0.22 0.34 0.29 0.32 0.37 0.34 -4.99%
P/EPS 6.29 8.13 7.20 10.21 11.05 10.38 10.34 -7.94%
EY 15.90 12.30 13.88 9.79 9.05 9.63 9.67 8.63%
DY 2.68 2.43 1.64 2.80 2.38 0.00 0.00 -
P/NAPS 0.47 0.47 0.73 0.56 0.58 0.77 0.69 -6.19%

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