[ORNA] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -53.49%
YoY- -47.05%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 282,367 348,075 315,995 309,125 334,591 346,893 311,491 -1.62%
PBT 1,296 9,681 11,627 18,441 14,840 15,790 15,346 -33.75%
Tax -565 -1,946 -4,612 -5,120 -3,772 -3,878 -2,763 -23.23%
NP 731 7,735 7,015 13,321 11,068 11,912 12,583 -37.75%
-
NP to SH 732 7,561 6,928 13,083 10,760 11,557 12,291 -37.49%
-
Tax Rate 43.60% 20.10% 39.67% 27.76% 25.42% 24.56% 18.00% -
Total Cost 281,636 340,340 308,980 295,804 323,523 334,981 298,908 -0.98%
-
Net Worth 191,314 191,314 185,382 180,933 169,810 158,687 151,272 3.98%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 741 1,483 2,409 2,246 1,853 1,853 1,853 -14.16%
Div Payout % 101.30% 19.61% 34.79% 17.17% 17.23% 16.04% 15.08% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 191,314 191,314 185,382 180,933 169,810 158,687 151,272 3.98%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.26% 2.22% 2.22% 4.31% 3.31% 3.43% 4.04% -
ROE 0.38% 3.95% 3.74% 7.23% 6.34% 7.28% 8.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 380.79 469.40 426.14 416.87 451.22 467.81 420.07 -1.62%
EPS 0.99 10.20 9.34 17.64 14.51 15.59 16.58 -37.46%
DPS 1.00 2.00 3.25 3.03 2.50 2.50 2.50 -14.15%
NAPS 2.58 2.58 2.50 2.44 2.29 2.14 2.04 3.98%
Adjusted Per Share Value based on latest NOSH - 75,251
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 375.23 462.55 419.92 410.79 444.63 460.98 413.94 -1.62%
EPS 0.97 10.05 9.21 17.39 14.30 15.36 16.33 -37.52%
DPS 0.99 1.97 3.20 2.99 2.46 2.46 2.46 -14.06%
NAPS 2.5424 2.5424 2.4635 2.4044 2.2566 2.1088 2.0102 3.99%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.90 1.03 1.40 1.12 0.91 1.14 1.39 -
P/RPS 0.24 0.22 0.33 0.27 0.20 0.24 0.33 -5.16%
P/EPS 91.17 10.10 14.98 6.35 6.27 7.31 8.39 48.79%
EY 1.10 9.90 6.67 15.75 15.95 13.67 11.92 -32.76%
DY 1.11 1.94 2.32 2.71 2.75 2.19 1.80 -7.73%
P/NAPS 0.35 0.40 0.56 0.46 0.40 0.53 0.68 -10.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 16/11/22 29/11/21 19/11/20 22/11/19 23/11/18 14/11/17 -
Price 0.995 1.03 1.34 1.31 1.02 1.15 1.49 -
P/RPS 0.26 0.22 0.31 0.31 0.23 0.25 0.35 -4.83%
P/EPS 100.80 10.10 14.34 7.42 7.03 7.38 8.99 49.57%
EY 0.99 9.90 6.97 13.47 14.23 13.55 11.12 -33.16%
DY 1.01 1.94 2.43 2.31 2.45 2.17 1.68 -8.12%
P/NAPS 0.39 0.40 0.54 0.54 0.45 0.54 0.73 -9.91%

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