[ORIENT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 26.48%
YoY- 27.57%
Quarter Report
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 4,061,598 2,797,836 1,389,732 6,389,783 4,967,965 3,355,052 1,480,723 95.83%
PBT 338,141 206,547 150,559 596,289 454,006 304,488 52,733 244.76%
Tax -76,596 -54,584 -42,047 -131,021 -88,586 -59,942 -26,279 103.91%
NP 261,545 151,963 108,512 465,268 365,420 244,546 26,454 360.00%
-
NP to SH 270,963 170,479 93,168 500,893 396,025 280,952 60,965 170.07%
-
Tax Rate 22.65% 26.43% 27.93% 21.97% 19.51% 19.69% 49.83% -
Total Cost 3,800,053 2,645,873 1,281,220 5,924,515 4,602,545 3,110,506 1,454,269 89.60%
-
Net Worth 6,621,620 6,601,954 6,648,295 6,557,846 6,554,931 6,345,868 6,311,873 3.24%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 248,144 248,144 173,701 248,144 210,923 210,923 173,701 26.81%
Div Payout % 91.58% 145.56% 186.44% 49.54% 53.26% 75.07% 284.92% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 6,621,620 6,601,954 6,648,295 6,557,846 6,554,931 6,345,868 6,311,873 3.24%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.44% 5.43% 7.81% 7.28% 7.36% 7.29% 1.79% -
ROE 4.09% 2.58% 1.40% 7.64% 6.04% 4.43% 0.97% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 654.71 451.00 224.02 1,030.01 800.82 540.82 238.69 95.82%
EPS 43.68 27.48 15.02 80.74 63.84 45.29 9.83 170.03%
DPS 40.00 40.00 28.00 40.00 34.00 34.00 28.00 26.81%
NAPS 10.6738 10.6421 10.7168 10.571 10.5663 10.2293 10.1745 3.24%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 654.68 450.98 224.01 1,029.96 800.78 540.79 238.68 95.82%
EPS 43.68 27.48 15.02 80.74 63.83 45.29 9.83 170.03%
DPS 40.00 40.00 28.00 40.00 34.00 34.00 28.00 26.81%
NAPS 10.6733 10.6416 10.7163 10.5705 10.5658 10.2288 10.174 3.24%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 6.50 6.48 6.44 6.17 6.20 6.14 6.23 -
P/RPS 0.99 1.44 2.87 0.60 0.77 1.14 2.61 -47.56%
P/EPS 14.88 23.58 42.88 7.64 9.71 13.56 63.39 -61.91%
EY 6.72 4.24 2.33 13.09 10.30 7.38 1.58 162.27%
DY 6.15 6.17 4.35 6.48 5.48 5.54 4.49 23.31%
P/NAPS 0.61 0.61 0.60 0.58 0.59 0.60 0.61 0.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 29/05/19 27/02/19 27/11/18 28/08/18 30/05/18 -
Price 6.50 6.44 6.66 6.80 5.92 6.14 6.45 -
P/RPS 0.99 1.43 2.97 0.66 0.74 1.14 2.70 -48.73%
P/EPS 14.88 23.43 44.35 8.42 9.27 13.56 65.63 -62.78%
EY 6.72 4.27 2.26 11.87 10.78 7.38 1.52 169.12%
DY 6.15 6.21 4.20 5.88 5.74 5.54 4.34 26.13%
P/NAPS 0.61 0.61 0.62 0.64 0.56 0.60 0.63 -2.12%

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