[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2024 [#2]

Announcement Date
22-Aug-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Jun-2024 [#2]
Profit Trend
QoQ- 11.95%
YoY- 62.99%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,370,195 1,970,251 1,879,144 1,653,394 1,426,057 2,797,836 3,355,052 -5.62%
PBT 460,695 325,090 680,562 294,795 16,040 206,547 304,488 7.13%
Tax -111,305 -37,018 -109,719 -48,270 -26,047 -54,584 -59,942 10.85%
NP 349,390 288,072 570,843 246,525 -10,007 151,963 244,546 6.12%
-
NP to SH 357,664 219,437 404,651 156,975 -3,299 170,479 280,952 4.10%
-
Tax Rate 24.16% 11.39% 16.12% 16.37% 162.39% 26.43% 19.69% -
Total Cost 2,020,805 1,682,179 1,308,301 1,406,869 1,436,064 2,645,873 3,110,506 -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 248,144 248,144 186,108 86,850 111,665 248,144 210,923 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 4.53% 2.98% 5.75% 2.36% -0.05% 2.58% 4.43% -
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 382.07 317.60 302.91 266.52 229.87 451.00 540.82 -5.62%
EPS 57.65 35.37 65.23 25.30 -0.53 27.48 45.29 4.09%
DPS 40.00 40.00 30.00 14.00 18.00 40.00 34.00 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 382.05 317.58 302.90 266.51 229.86 450.98 540.79 -5.62%
EPS 57.65 35.37 65.22 25.30 -0.53 27.48 45.29 4.09%
DPS 40.00 40.00 30.00 14.00 18.00 40.00 34.00 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 1.78 2.01 2.19 1.91 2.46 1.44 1.14 7.70%
P/EPS 11.78 18.01 10.15 20.16 -1,064.34 23.58 13.56 -2.31%
EY 8.49 5.55 9.85 4.96 -0.09 4.24 7.38 2.36%
DY 5.89 6.28 4.53 2.75 3.18 6.17 5.54 1.02%
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 1.82 1.99 2.22 1.94 2.29 1.43 1.14 8.10%
P/EPS 12.07 17.87 10.30 20.43 -989.12 23.43 13.56 -1.91%
EY 8.28 5.60 9.71 4.89 -0.10 4.27 7.38 1.93%
DY 5.75 6.33 4.46 2.71 3.42 6.21 5.54 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