[ORIENT] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -25.91%
YoY- 55.75%
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 4,075,176 3,940,502 3,857,636 3,825,850 3,785,861 3,758,288 3,759,844 5.51%
PBT 901,705 650,180 610,700 820,549 1,162,801 1,361,124 1,763,852 -36.03%
Tax -93,386 -74,036 -84,824 -180,700 -192,036 -219,438 -376,900 -60.51%
NP 808,318 576,144 525,876 639,849 970,765 1,141,686 1,386,952 -30.20%
-
NP to SH 689,137 438,874 376,944 500,837 675,998 809,302 1,071,372 -25.46%
-
Tax Rate 10.36% 11.39% 13.89% 22.02% 16.51% 16.12% 21.37% -
Total Cost 3,266,857 3,364,358 3,331,760 3,186,001 2,815,096 2,616,602 2,372,892 23.73%
-
Net Worth 7,742,241 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 7.15%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 330,859 496,289 496,289 186,108 248,144 372,217 248,144 21.12%
Div Payout % 48.01% 113.08% 131.66% 37.16% 36.71% 45.99% 23.16% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 7,742,241 7,366,985 7,114,249 6,957,794 7,024,606 7,036,704 6,979,320 7.15%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 19.84% 14.62% 13.63% 16.72% 25.64% 30.38% 36.89% -
ROE 8.90% 5.96% 5.30% 7.20% 9.62% 11.50% 15.35% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 656.90 635.19 621.84 616.71 610.27 605.82 606.07 5.51%
EPS 111.08 70.74 60.76 80.73 108.97 130.46 172.72 -25.47%
DPS 53.33 80.00 80.00 30.00 40.00 60.00 40.00 21.11%
NAPS 12.4802 11.8753 11.4679 11.2157 11.3234 11.3429 11.2504 7.15%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 656.87 635.16 621.81 616.68 610.24 605.79 606.04 5.51%
EPS 111.08 70.74 60.76 80.73 108.96 130.45 172.69 -25.46%
DPS 53.33 80.00 80.00 30.00 40.00 60.00 40.00 21.11%
NAPS 12.4796 11.8747 11.4673 11.2151 11.3228 11.3423 11.2498 7.15%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 6.37 6.37 6.63 6.79 6.49 6.62 6.09 -
P/RPS 0.97 1.00 1.07 1.10 1.06 1.09 1.00 -2.00%
P/EPS 5.73 9.00 10.91 8.41 5.96 5.07 3.53 38.07%
EY 17.44 11.11 9.16 11.89 16.79 19.71 28.36 -27.66%
DY 8.37 12.56 12.07 4.42 6.16 9.06 6.57 17.50%
P/NAPS 0.51 0.54 0.58 0.61 0.57 0.58 0.54 -3.73%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 25/08/23 30/05/23 28/02/23 24/11/22 25/08/22 26/05/22 -
Price 6.29 6.32 6.74 6.85 6.74 6.72 7.04 -
P/RPS 0.96 0.99 1.08 1.11 1.10 1.11 1.16 -11.84%
P/EPS 5.66 8.93 11.09 8.48 6.19 5.15 4.08 24.36%
EY 17.66 11.19 9.02 11.79 16.17 19.41 24.53 -19.65%
DY 8.48 12.66 11.87 4.38 5.93 8.93 5.68 30.59%
P/NAPS 0.50 0.53 0.59 0.61 0.60 0.59 0.63 -14.26%

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