[ORNA] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.81%
YoY- 57.29%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 322,902 347,607 341,064 281,579 245,134 266,356 257,062 3.87%
PBT 17,282 13,232 20,065 11,082 8,263 12,729 11,946 6.34%
Tax -4,475 -3,892 -4,307 -1,383 -2,084 -3,250 -2,649 9.12%
NP 12,807 9,340 15,758 9,699 6,179 9,479 9,297 5.47%
-
NP to SH 12,559 8,953 15,419 9,546 6,069 9,344 9,126 5.46%
-
Tax Rate 25.89% 29.41% 21.47% 12.48% 25.22% 25.53% 22.17% -
Total Cost 310,095 338,267 325,306 271,880 238,955 256,877 247,765 3.80%
-
Net Worth 176,484 166,102 156,462 14,311 136,729 132,187 123,018 6.19%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 2,224 1,853 3,707 22 14 - - -
Div Payout % 17.71% 20.71% 24.05% 0.23% 0.24% - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 176,484 166,102 156,462 14,311 136,729 132,187 123,018 6.19%
NOSH 75,251 75,251 75,251 75,251 74,309 74,262 74,107 0.25%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 3.97% 2.69% 4.62% 3.44% 2.52% 3.56% 3.62% -
ROE 7.12% 5.39% 9.85% 66.70% 4.44% 7.07% 7.42% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 435.45 468.77 459.95 3,797.27 329.88 358.67 346.88 3.85%
EPS 16.94 12.07 20.79 128.73 8.17 12.58 12.31 5.46%
DPS 3.00 2.50 5.00 0.30 0.02 0.00 0.00 -
NAPS 2.38 2.24 2.11 1.93 1.84 1.78 1.66 6.18%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 429.10 461.93 453.24 374.19 325.76 353.96 341.61 3.86%
EPS 16.69 11.90 20.49 12.69 8.07 12.42 12.13 5.45%
DPS 2.96 2.46 4.93 0.03 0.02 0.00 0.00 -
NAPS 2.3453 2.2073 2.0792 0.1902 1.817 1.7566 1.6348 6.19%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.94 0.985 1.34 1.03 1.01 1.30 1.13 -
P/RPS 0.22 0.21 0.29 0.03 0.31 0.36 0.33 -6.52%
P/EPS 5.55 8.16 6.44 0.80 12.37 10.33 9.18 -8.03%
EY 18.02 12.26 15.52 124.98 8.09 9.68 10.90 8.73%
DY 3.19 2.54 3.73 0.29 0.02 0.00 0.00 -
P/NAPS 0.39 0.44 0.64 0.53 0.55 0.73 0.68 -8.84%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 24/05/19 28/05/18 24/05/17 27/05/16 20/05/15 20/05/14 -
Price 1.19 1.00 1.61 1.06 0.94 1.25 1.16 -
P/RPS 0.27 0.21 0.35 0.03 0.28 0.35 0.33 -3.28%
P/EPS 7.03 8.28 7.74 0.82 11.51 9.93 9.42 -4.75%
EY 14.23 12.07 12.92 121.45 8.69 10.07 10.62 4.99%
DY 2.52 2.50 3.11 0.28 0.02 0.00 0.00 -
P/NAPS 0.50 0.45 0.76 0.55 0.51 0.70 0.70 -5.44%

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