[ORNA] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 40.04%
YoY- -42.97%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 95,544 95,182 90,909 93,920 90,777 71,568 63,600 7.01%
PBT 4,513 8,660 7,034 3,730 6,083 1,519 1,693 17.73%
Tax 311 -1,977 -1,655 -754 -1,030 167 -217 -
NP 4,824 6,683 5,379 2,976 5,053 1,686 1,476 21.79%
-
NP to SH 4,799 6,703 5,312 2,868 5,029 1,670 1,468 21.80%
-
Tax Rate -6.89% 22.83% 23.53% 20.21% 16.93% -10.99% 12.82% -
Total Cost 90,720 88,499 85,530 90,944 85,724 69,882 62,124 6.50%
-
Net Worth 189,831 187,607 175,001 161,653 154,238 140,890 134,937 5.84%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 1,483 2,409 2,224 1,853 1,853 - - -
Div Payout % 30.90% 35.95% 41.88% 64.64% 36.86% - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 189,831 187,607 175,001 161,653 154,238 140,890 134,937 5.84%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 74,141 0.24%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 5.05% 7.02% 5.92% 3.17% 5.57% 2.36% 2.32% -
ROE 2.53% 3.57% 3.04% 1.77% 3.26% 1.19% 1.09% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 128.85 128.36 122.60 126.66 122.42 96.51 85.78 7.00%
EPS 6.47 9.04 7.16 3.87 6.78 2.25 1.98 21.79%
DPS 2.00 3.25 3.00 2.50 2.50 0.00 0.00 -
NAPS 2.56 2.53 2.36 2.18 2.08 1.90 1.82 5.84%
Adjusted Per Share Value based on latest NOSH - 75,251
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 126.97 126.49 120.81 124.81 120.63 95.11 84.52 7.01%
EPS 6.38 8.91 7.06 3.81 6.68 2.22 1.95 21.82%
DPS 1.97 3.20 2.96 2.46 2.46 0.00 0.00 -
NAPS 2.5226 2.4931 2.3256 2.1482 2.0497 1.8723 1.7932 5.84%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.28 1.69 1.04 0.89 1.34 0.94 1.02 -
P/RPS 0.99 1.32 0.85 0.70 1.09 0.97 1.19 -3.01%
P/EPS 19.78 18.70 14.52 23.01 19.76 41.74 51.52 -14.73%
EY 5.06 5.35 6.89 4.35 5.06 2.40 1.94 17.30%
DY 1.56 1.92 2.88 2.81 1.87 0.00 0.00 -
P/NAPS 0.50 0.67 0.44 0.41 0.64 0.49 0.56 -1.86%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 25/02/21 25/02/20 25/02/19 27/02/18 24/02/17 17/02/16 -
Price 1.29 1.81 1.12 1.03 1.52 1.07 1.05 -
P/RPS 1.00 1.41 0.91 0.81 1.24 1.11 1.22 -3.25%
P/EPS 19.93 20.02 15.63 26.63 22.41 47.51 53.03 -15.03%
EY 5.02 4.99 6.40 3.76 4.46 2.10 1.89 17.66%
DY 1.55 1.80 2.68 2.43 1.64 0.00 0.00 -
P/NAPS 0.50 0.72 0.47 0.47 0.73 0.56 0.58 -2.44%

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