[ORIENT] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -35.69%
YoY- 4858.26%
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 4,740,390 3,940,502 3,758,288 3,306,788 2,852,114 5,595,672 6,710,104 -5.62%
PBT 921,390 650,180 1,361,124 589,590 32,080 413,094 608,976 7.13%
Tax -222,610 -74,036 -219,438 -96,540 -52,094 -109,168 -119,884 10.85%
NP 698,780 576,144 1,141,686 493,050 -20,014 303,926 489,092 6.12%
-
NP to SH 715,328 438,874 809,302 313,950 -6,598 340,958 561,904 4.10%
-
Tax Rate 24.16% 11.39% 16.12% 16.37% 162.39% 26.43% 19.69% -
Total Cost 4,041,610 3,364,358 2,616,602 2,813,738 2,872,128 5,291,746 6,221,012 -6.92%
-
Net Worth 7,898,634 7,366,985 7,036,704 6,656,111 6,428,687 6,601,954 6,345,868 3.71%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 496,289 496,289 372,217 173,701 223,330 496,289 421,846 2.74%
Div Payout % 69.38% 113.08% 45.99% 55.33% 0.00% 145.56% 75.07% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 7,898,634 7,366,985 7,036,704 6,656,111 6,428,687 6,601,954 6,345,868 3.71%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,393 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 14.74% 14.62% 30.38% 14.91% -0.70% 5.43% 7.29% -
ROE 9.06% 5.96% 11.50% 4.72% -0.10% 5.16% 8.85% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 764.13 635.19 605.82 533.04 459.75 902.00 1,081.64 -5.62%
EPS 115.30 70.74 130.46 50.60 -1.06 54.96 90.58 4.09%
DPS 80.00 80.00 60.00 28.00 36.00 80.00 68.00 2.74%
NAPS 12.7323 11.8753 11.3429 10.7294 10.3628 10.6421 10.2293 3.71%
Adjusted Per Share Value based on latest NOSH - 620,393
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 764.09 635.16 605.79 533.02 459.73 901.96 1,081.59 -5.62%
EPS 115.30 70.74 130.45 50.61 -1.06 54.96 90.57 4.10%
DPS 80.00 80.00 60.00 28.00 36.00 80.00 68.00 2.74%
NAPS 12.7317 11.8747 11.3423 10.7289 10.3623 10.6416 10.2288 3.71%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 6.79 6.37 6.62 5.10 5.66 6.48 6.14 -
P/RPS 0.89 1.00 1.09 0.96 1.23 0.72 0.57 7.70%
P/EPS 5.89 9.00 5.07 10.08 -532.17 11.79 6.78 -2.31%
EY 16.98 11.11 19.71 9.92 -0.19 8.48 14.75 2.37%
DY 11.78 12.56 9.06 5.49 6.36 12.35 11.07 1.04%
P/NAPS 0.53 0.54 0.58 0.48 0.55 0.61 0.60 -2.04%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 25/08/23 25/08/22 26/08/21 26/08/20 28/08/19 28/08/18 -
Price 6.96 6.32 6.72 5.17 5.26 6.44 6.14 -
P/RPS 0.91 0.99 1.11 0.97 1.14 0.71 0.57 8.10%
P/EPS 6.04 8.93 5.15 10.22 -494.56 11.72 6.78 -1.90%
EY 16.57 11.19 19.41 9.79 -0.20 8.53 14.75 1.95%
DY 11.49 12.66 8.93 5.42 6.84 12.42 11.07 0.62%
P/NAPS 0.55 0.53 0.59 0.48 0.51 0.61 0.60 -1.43%

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