[ORNA] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[ORNA] ORNAPAPER BHD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -4.88%
YoY- 40.28%
Quarter Report
Latest QR
Upcoming QR
ORNA's Result
ORNA's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 312,238 318,745 328,015 322,902 347,607 341,064 281,579 1.73%
PBT 1,560 5,999 21,880 17,282 13,232 20,065 11,082 -27.86%
Tax -912 -1,634 -6,149 -4,475 -3,892 -4,307 -1,383 -6.70%
NP 648 4,365 15,731 12,807 9,340 15,758 9,699 -36.28%
-
NP to SH 572 4,192 15,629 12,559 8,953 15,419 9,546 -37.43%
-
Tax Rate 58.46% 27.24% 28.10% 25.89% 29.41% 21.47% 12.48% -
Total Cost 311,590 314,380 312,284 310,095 338,267 325,306 271,880 2.29%
-
Net Worth 191,314 192,056 189,831 176,484 166,102 156,462 14,311 54.02%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 741 1,483 2,432 2,224 1,853 3,707 22 79.65%
Div Payout % 129.64% 35.38% 15.56% 17.71% 20.71% 24.05% 0.23% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 191,314 192,056 189,831 176,484 166,102 156,462 14,311 54.02%
NOSH 75,251 75,251 75,251 75,251 75,251 75,251 75,251 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.21% 1.37% 4.80% 3.97% 2.69% 4.62% 3.44% -
ROE 0.30% 2.18% 8.23% 7.12% 5.39% 9.85% 66.70% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 421.07 429.85 442.35 435.45 468.77 459.95 3,797.27 -30.67%
EPS 0.77 5.65 21.08 16.94 12.07 20.79 128.73 -57.37%
DPS 1.00 2.00 3.28 3.00 2.50 5.00 0.30 22.20%
NAPS 2.58 2.59 2.56 2.38 2.24 2.11 1.93 4.95%
Adjusted Per Share Value based on latest NOSH - 75,251
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 414.93 423.58 435.89 429.10 461.93 453.24 374.19 1.73%
EPS 0.76 5.57 20.77 16.69 11.90 20.49 12.69 -37.43%
DPS 0.99 1.97 3.23 2.96 2.46 4.93 0.03 79.04%
NAPS 2.5424 2.5522 2.5226 2.3453 2.2073 2.0792 0.1902 54.02%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.04 1.20 1.60 0.94 0.985 1.34 1.03 -
P/RPS 0.25 0.28 0.36 0.22 0.21 0.29 0.03 42.36%
P/EPS 134.82 21.23 7.59 5.55 8.16 6.44 0.80 134.93%
EY 0.74 4.71 13.17 18.02 12.26 15.52 124.98 -57.44%
DY 0.96 1.67 2.05 3.19 2.54 3.73 0.29 22.06%
P/NAPS 0.40 0.46 0.63 0.39 0.44 0.64 0.53 -4.57%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 25/05/22 24/05/21 28/05/20 24/05/19 28/05/18 24/05/17 -
Price 1.07 1.14 1.46 1.19 1.00 1.61 1.06 -
P/RPS 0.25 0.27 0.33 0.27 0.21 0.35 0.03 42.36%
P/EPS 138.71 20.17 6.93 7.03 8.28 7.74 0.82 135.07%
EY 0.72 4.96 14.44 14.23 12.07 12.92 121.45 -57.44%
DY 0.93 1.75 2.25 2.52 2.50 3.11 0.28 22.13%
P/NAPS 0.41 0.44 0.57 0.50 0.45 0.76 0.55 -4.77%

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