[ORNA] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -10.36%
YoY- -16.18%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 254,468 254,481 268,740 233,675 224,577 229,576 189,208 5.05%
PBT 8,394 11,484 13,316 7,158 8,276 8,170 5,105 8.63%
Tax -1,992 -2,712 -3,644 -1,099 -1,111 -2,235 -1,477 5.10%
NP 6,402 8,772 9,672 6,059 7,165 5,935 3,628 9.91%
-
NP to SH 6,309 8,638 9,500 5,926 7,070 5,862 3,459 10.52%
-
Tax Rate 23.73% 23.62% 27.37% 15.35% 13.42% 27.36% 28.93% -
Total Cost 248,066 245,709 259,068 227,616 217,412 223,641 185,580 4.95%
-
Net Worth 137,975 131,820 125,291 116,646 112,053 105,396 99,990 5.50%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 22 14 - - - - - -
Div Payout % 0.35% 0.17% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 137,975 131,820 125,291 116,646 112,053 105,396 99,990 5.50%
NOSH 74,180 74,056 74,136 74,296 75,203 75,283 75,180 -0.22%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.52% 3.45% 3.60% 2.59% 3.19% 2.59% 1.92% -
ROE 4.57% 6.55% 7.58% 5.08% 6.31% 5.56% 3.46% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 343.04 343.63 362.49 314.52 298.63 304.95 251.67 5.29%
EPS 8.50 11.66 12.81 7.98 9.40 7.79 4.60 10.76%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.78 1.69 1.57 1.49 1.40 1.33 5.74%
Adjusted Per Share Value based on latest NOSH - 74,296
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 338.16 338.18 357.12 310.53 298.44 305.08 251.44 5.05%
EPS 8.38 11.48 12.62 7.87 9.40 7.79 4.60 10.50%
DPS 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8335 1.7517 1.665 1.5501 1.4891 1.4006 1.3288 5.50%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.98 1.15 1.19 0.60 0.44 0.55 0.28 -
P/RPS 0.29 0.33 0.33 0.19 0.15 0.18 0.11 17.51%
P/EPS 11.52 9.86 9.29 7.52 4.68 7.06 6.09 11.19%
EY 8.68 10.14 10.77 13.29 21.37 14.16 16.43 -10.08%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.70 0.38 0.30 0.39 0.21 16.66%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 21/08/15 15/08/14 26/08/13 14/08/12 09/08/11 30/08/10 -
Price 0.945 1.01 1.23 0.61 0.45 0.51 0.35 -
P/RPS 0.28 0.29 0.34 0.19 0.15 0.17 0.14 12.23%
P/EPS 11.11 8.66 9.60 7.65 4.79 6.55 7.61 6.50%
EY 9.00 11.55 10.42 13.08 20.89 15.27 13.15 -6.11%
DY 0.03 0.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.57 0.73 0.39 0.30 0.36 0.26 11.87%

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