[ORIENT] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 130.42%
YoY- 56.6%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 5,558,928 6,389,783 6,623,953 6,710,104 5,922,892 6,348,149 6,135,405 -6.37%
PBT 602,236 596,289 605,341 608,976 210,932 527,336 499,742 13.25%
Tax -168,188 -131,021 -118,114 -119,884 -105,116 -113,729 -99,926 41.54%
NP 434,048 465,268 487,226 489,092 105,816 413,607 399,816 5.63%
-
NP to SH 372,672 500,893 528,033 561,904 243,860 392,646 379,848 -1.26%
-
Tax Rate 27.93% 21.97% 19.51% 19.69% 49.83% 21.57% 20.00% -
Total Cost 5,124,880 5,924,515 6,136,726 6,221,012 5,817,076 5,934,542 5,735,589 -7.23%
-
Net Worth 6,648,295 6,557,846 6,554,931 6,345,868 6,311,873 6,053,988 6,084,572 6.09%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 694,805 248,144 281,230 421,846 694,805 124,072 115,800 230.55%
Div Payout % 186.44% 49.54% 53.26% 75.07% 284.92% 31.60% 30.49% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 6,648,295 6,557,846 6,554,931 6,345,868 6,311,873 6,053,988 6,084,572 6.09%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 7.81% 7.28% 7.36% 7.29% 1.79% 6.52% 6.52% -
ROE 5.61% 7.64% 8.06% 8.85% 3.86% 6.49% 6.24% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 896.08 1,030.01 1,067.76 1,081.64 954.75 1,023.30 989.00 -6.37%
EPS 60.08 80.74 85.12 90.58 39.32 63.29 61.23 -1.25%
DPS 112.00 40.00 45.33 68.00 112.00 20.00 18.67 230.51%
NAPS 10.7168 10.571 10.5663 10.2293 10.1745 9.7588 9.8081 6.09%
Adjusted Per Share Value based on latest NOSH - 620,393
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 896.03 1,029.96 1,067.70 1,081.59 954.70 1,023.25 988.95 -6.37%
EPS 60.07 80.74 85.11 90.57 39.31 63.29 61.23 -1.26%
DPS 111.99 40.00 45.33 68.00 111.99 20.00 18.67 230.49%
NAPS 10.7163 10.5705 10.5658 10.2288 10.174 9.7583 9.8076 6.09%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 6.44 6.17 6.20 6.14 6.23 6.55 6.58 -
P/RPS 0.72 0.60 0.58 0.57 0.65 0.64 0.67 4.91%
P/EPS 10.72 7.64 7.28 6.78 15.85 10.35 10.75 -0.18%
EY 9.33 13.09 13.73 14.75 6.31 9.66 9.31 0.14%
DY 17.39 6.48 7.31 11.07 17.98 3.05 2.84 235.06%
P/NAPS 0.60 0.58 0.59 0.60 0.61 0.67 0.67 -7.09%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 27/02/19 27/11/18 28/08/18 30/05/18 27/02/18 22/11/17 -
Price 6.66 6.80 5.92 6.14 6.45 6.46 6.55 -
P/RPS 0.74 0.66 0.55 0.57 0.68 0.63 0.66 7.93%
P/EPS 11.09 8.42 6.96 6.78 16.41 10.21 10.70 2.41%
EY 9.02 11.87 14.38 14.75 6.09 9.80 9.35 -2.36%
DY 16.82 5.88 7.66 11.07 17.36 3.10 2.85 226.93%
P/NAPS 0.62 0.64 0.56 0.60 0.63 0.66 0.67 -5.04%

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