T-O (am): 0.000 (08:59:00)
Last updated: 17:00
Customize
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
15 Nov 24 | Q3 Sep 24 | 3 | 31 Dec 24 | 74.44 | 1.24 | 1.10 | 1.5% | 0.00 | 1.48 | 9.6% | 6.9% | 20.2% | 21.4% | ||||||||
23 Aug 24 | Q2 Jun 24 | 2 | 31 Dec 24 | 67.95 | 1.58 | 0.91 | 1.4% | 0.00 | 1.23 | 10.2% | 4.2% | 37.4% | 439.8% | ||||||||
30 May 24 | Q1 Mar 24 | 1 | 31 Dec 24 | 75.63 | 2.08 | 1.46 | 1.9% | 0.00 | 1.97 | 4.4% | 6.4% | 73.5% | 2021.0% | ||||||||
28 Feb 24 | Q4 Dec 23 | 4 | 31 Dec 23 | 72.42 | 5.40 | 5.51 | 7.6% | 2.00 | 7.44 | 4.0% | 5.2% | 294.2% | 1812.7% | ||||||||
15 Nov 23 | Q3 Sep 23 | 3 | 31 Dec 23 | 69.64 | 2.14 | 1.40 | 2.0% | 0.00 | 1.89 | 6.7% | 13.8% | 620.1% | 1285.2% | ||||||||
18 Aug 23 | Q2 Jun 23 | 2 | 31 Dec 23 | 65.24 | -0.10 | -0.27 | -0.4% | 0.00 | -0.36 | 8.2% | 22.3% | 253.9% | 131.0% | ||||||||
26 May 23 | Q1 Mar 23 | 1 | 31 Dec 23 | 71.10 | 0.15 | -0.08 | -0.1% | 0.00 | -0.10 | 6.9% | 19.0% | 76.4% | 104.2% | ||||||||
23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 76.39 | -0.89 | -0.32 | -0.4% | 1.00 | -0.43 | 5.5% | 20.0% | 418.8% | 106.7% | ||||||||
16 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 80.83 | 0.60 | 0.10 | 0.1% | 0.00 | 0.14 | 3.7% | 34.5% | 88.4% | 103.3% | ||||||||
17 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 83.92 | 1.70 | 0.87 | 1.0% | 0.00 | 1.17 | 4.4% | 11.4% | 51.5% | 33.9% | ||||||||
25 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 87.78 | 2.87 | 1.79 | 2.0% | 0.00 | 2.42 | 8.1% | 2.8% | 62.7% | 31.7% | ||||||||
24 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 95.54 | 4.51 | 4.80 | 5.0% | 2.00 | 6.47 | 59.0% | 0.4% | 257.4% | 28.4% | ||||||||
29 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 60.09 | -2.95 | -3.05 | -5.1% | 0.00 | -4.11 | 20.2% | 28.5% | 569.6% | 161.9% | ||||||||
17 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 75.33 | 1.57 | 0.65 | 0.9% | 0.00 | 0.88 | 11.8% | 18.9% | 75.3% | 53.0% | ||||||||
24 May 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 85.40 | 4.35 | 2.62 | 3.1% | 0.00 | 3.54 | 10.3% | 20.6% | 60.9% | 78.6% | ||||||||
25 Feb 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 95.18 | 8.66 | 6.70 | 7.0% | 3.25 | 9.04 | 13.2% | 4.7% | 36.2% | 26.2% | ||||||||
19 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 84.06 | 6.55 | 4.92 | 5.8% | 0.00 | 6.63 | 32.6% | 3.5% | 256.0% | 43.0% | ||||||||
27 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 63.38 | 2.32 | 1.38 | 2.2% | 0.03 | 1.86 | 10.4% | 20.7% | 5.9% | 40.9% | ||||||||
28 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 70.78 | 2.54 | 1.47 | 2.1% | 0.00 | 1.98 | 22.1% | 10.9% | 72.3% | 30.5% | ||||||||
25 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 90.91 | 7.03 | 5.31 | 5.8% | 3.00 | 7.16 | 11.9% | 3.2% | 54.4% | 85.2% | ||||||||
22 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 81.25 | 4.33 | 3.44 | 4.2% | 0.00 | 4.64 | 1.6% | 7.5% | 47.1% | 68.0% | ||||||||
19 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 79.96 | 3.38 | 2.34 | 2.9% | 0.00 | 3.15 | 0.6% | 7.5% | 10.6% | 21.6% | ||||||||
24 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 79.46 | 3.40 | 2.11 | 2.7% | 0.00 | 2.85 | 15.4% | 3.0% | 26.3% | 17.3% | ||||||||
25 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 93.92 | 3.73 | 2.87 | 3.0% | 2.50 | 3.87 | 7.0% | 3.5% | 40.0% | 43.0% | ||||||||
23 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 87.81 | 2.95 | 2.05 | 2.3% | 0.00 | 2.76 | 1.6% | 1.2% | 6.5% | 41.9% | ||||||||
23 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 86.42 | 3.15 | 1.92 | 2.2% | 0.00 | 2.59 | 5.5% | 5.8% | 24.8% | 55.4% | ||||||||
28 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 81.89 | 3.60 | 2.56 | 3.1% | 0.00 | 3.45 | 9.8% | 14.5% | 49.1% | 8.3% | ||||||||
27 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 90.78 | 6.08 | 5.03 | 5.5% | 2.50 | 6.78 | 4.7% | 26.8% | 42.8% | 201.1% | ||||||||
14 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 86.75 | 5.08 | 3.52 | 4.1% | 2.50 | 4.75 | 6.2% | 31.5% | 18.3% | 7.5% | ||||||||
15 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 81.66 | 5.30 | 4.31 | 5.3% | 0.00 | 5.81 | 14.2% | 12.6% | 54.6% | 138.1% | ||||||||
24 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 71.52 | 3.45 | 2.79 | 3.9% | 0.00 | 3.76 | 0.1% | 15.4% | 67.0% | 107.3% | ||||||||
24 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 71.57 | 1.52 | 1.67 | 2.3% | 0.00 | 2.25 | 8.5% | 12.5% | 49.0% | 13.8% | ||||||||
16 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 65.96 | 3.66 | 3.28 | 5.0% | 0.00 | 4.42 | 9.1% | 17.1% | 81.1% | 94.4% | ||||||||
24 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 72.53 | 2.45 | 1.81 | 2.5% | 0.03 | 2.44 | 17.0% | 14.8% | 34.6% | 15.3% | ||||||||
27 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 61.99 | 1.88 | 1.34 | 2.2% | 0.00 | 1.81 | 2.5% | 6.7% | 8.4% | 42.0% | ||||||||
17 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 63.60 | 1.69 | 1.47 | 2.3% | 0.00 | 1.98 | 12.9% | 2.9% | 12.9% | 19.7% | ||||||||
17 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 56.35 | 2.36 | 1.69 | 3.0% | 0.00 | 2.27 | 10.8% | 16.9% | 7.4% | 41.9% | ||||||||
21 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 63.19 | 2.32 | 1.57 | 2.5% | 0.02 | 2.12 | 8.8% | 15.8% | 32.2% | 31.0% | ||||||||
20 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 58.08 | 2.93 | 2.32 | 4.0% | 0.00 | 3.12 | 11.3% | 11.2% | 26.7% | 11.4% | ||||||||
16 Feb 15 | 31/12/14 | 4 | 31/12/14 | 65.47 | 2.49 | 1.83 | 2.8% | 0.00 | 2.47 | 3.5% | 3.4% | 37.0% | 13.0% |
EPS | 11.98 sen |
Trailing PE (Sector Median: 11.3) | 7.5 |
PEG | 7.5 |
Altman Z | 1.8 |
Beaver | -0.052 |
Current Ratio | 2.33 |
Debt-Equity (DE) Ratio | 0.7 |
FCF Yield | -12.05 % |
Revenue QoQ | 9.56 % |
Revenue YoY | 6.9% |
Profit QoQ | 20.24 % |
Profit YoY | -21.44 % |
Profit Margin (Sector Median: 5.3) | 3.09 % |
ROE (ROIC: 3.37) | 4.08 % |
Dividend Per Share (DPS) | 2.0 sen |
Dividend Yield (DY) | 2.22 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 11.3) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: 5.3) | |
ROE (ROIC: 3.37) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 2.68 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | 1.1 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 6.55 |
Expected Revenue (M) | 137.55 |
Expected Growth (%) | -1.0 |
DATUK ADILLAH BINTI AHMAD NORDIN reduced 34000.0 units announced on 02 Mar 2023 at ~RM1.11
MR SAI CHIN HOCK added 15000.0 units announced on 22 Sep 2022 at ~RM1.06
MR SAI AH SAI added 15000.0 units announced on 22 Sep 2022 at ~RM1.06
MR SAI HAN SIONG added 15000.0 units announced on 22 Sep 2022 at ~RM1.06
Market Cap: 67 M.
Market Cap Class: Shrimp
Number of Shares: 75 M.
Adjusted Float: 48.9%.
Stock highly correlated with
CONSUMER (78%)
ANCOMLB (75%)
FAVCO (71%)
CANONE (69%)
Ornapaper Berhad, an investment holding company, is engaged in the manufacture and trading of corrugated boards and carton boxes; and trading of wrapping paper materials in Malaysia. The company's corrugated box types comprise regular slotted cartons, top and bottom, five panel folder, half slotted carton, full overlap slotted carton, L shape, H shape, corrugated pads, and die-cut products. It also offers measuring cardboard boxes and corrugated flutes. Ornapaper Berhad was incorporated in 1990 and is based in Melaka, Malaysia.
Sectors: Industrial Products, Packaging, Packaging Materials, Industrial Products & Services, Paper Packaging
Share Registrar: ALDPRO CORPORATE SERVICES SDN BHD
Code: 5065
Website: http://www.ornapaper.com/
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 20-Mar-2023
Shareholder | % | Value (M) |
---|---|---|
Intisari Delima Sdn Bhd | 51.09% | 34.49 |
Cemerlang Muhibbah Sdn Bhd | 1.5% | 1.01 |
Lim Hong Liang | 1.43% | 0.97 |
Uptrend Performer Sdn Bhd | 1.35% | 0.91 |
Chen Fook Wah | 1.26% | 0.85 |
Teu Chee Chai | 1.13% | 0.76 |
Lim Hock Leong | 1.1% | 0.74 |
Teh Ai Lee | 1.08% | 0.73 |
Chen Foong Szeen | 0.94% | 0.63 |
Ling Eng Kheat | 0.63% | 0.43 |
Pilihan Sistematik Sdn Bhd | 0.62% | 0.42 |
Chong Nyok Moey | 0.57% | 0.38 |
Yeo Ser Ken | 0.55% | 0.37 |
Wong Lai Han | 0.54% | 0.36 |
Khoo Yew Nean | 0.49% | 0.33 |
Heng Chin Hin | 0.42% | 0.28 |
Ong Teck Peow | 0.42% | 0.28 |
Seet Wan Cheng | 0.4% | 0.27 |
Tang Khai Yew | 0.4% | 0.27 |
Sook Chok Chin | 0.4% | 0.27 |
Lim Huey Tien | 0.39% | 0.26 |
Gan Hai Toh | 0.36% | 0.24 |
Lim Ah Lam | 0.36% | 0.24 |
Wong Sik Wan | 0.34% | 0.23 |
Khoo Beng Chuan | 0.34% | 0.23 |
Goh Chu Leong | 0.32% | 0.22 |
Lim Gaik Bway @ Lim Chiew Ah | 0.31% | 0.21 |
Ang Kwee Teng | 0.03% | 0.02 |