[ORIENT] YoY Quarter Result on 30-Sep-2022 [#3]

Announcement Date
24-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -25.19%
YoY- 49.07%
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 960,252 708,089 948,217 1,263,762 1,612,913 1,286,676 1,375,899 -5.81%
PBT 191,539 140,973 -26,078 131,594 149,518 156,407 88,701 13.68%
Tax -34,308 -26,499 -8,901 -22,012 -28,644 -27,990 -16,842 12.58%
NP 157,231 114,474 -34,979 109,582 120,874 128,417 71,859 13.93%
-
NP to SH 102,348 68,656 14,987 100,868 115,073 105,478 68,447 6.93%
-
Tax Rate 17.91% 18.80% - 16.73% 19.16% 17.90% 18.99% -
Total Cost 803,021 593,615 983,196 1,154,180 1,492,039 1,158,259 1,304,040 -7.75%
-
Net Worth 7,024,606 6,703,321 6,387,185 6,621,620 6,554,931 6,084,572 5,648,274 3.69%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - 62,036 37,221 - - - - -
Div Payout % - 90.36% 248.36% - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 7,024,606 6,703,321 6,387,185 6,621,620 6,554,931 6,084,572 5,648,274 3.69%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,553 -0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 16.37% 16.17% -3.69% 8.67% 7.49% 9.98% 5.22% -
ROE 1.46% 1.02% 0.23% 1.52% 1.76% 1.73% 1.21% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 154.79 114.14 152.85 203.71 260.00 207.41 221.72 -5.81%
EPS 16.50 11.07 2.42 16.26 18.55 17.00 11.03 6.93%
DPS 0.00 10.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 11.3234 10.8055 10.2959 10.6738 10.5663 9.8081 9.102 3.70%
Adjusted Per Share Value based on latest NOSH - 620,393
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 154.78 114.14 152.84 203.70 259.98 207.40 221.78 -5.81%
EPS 16.50 11.07 2.42 16.26 18.55 17.00 11.03 6.93%
DPS 0.00 10.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 11.3228 10.805 10.2954 10.6733 10.5658 9.8076 9.1043 3.69%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 6.49 5.10 5.17 6.50 6.20 6.58 6.96 -
P/RPS 4.19 4.47 3.38 3.19 2.38 3.17 3.14 4.92%
P/EPS 39.34 46.08 214.00 39.98 33.42 38.70 63.10 -7.56%
EY 2.54 2.17 0.47 2.50 2.99 2.58 1.58 8.22%
DY 0.00 1.96 1.16 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.50 0.61 0.59 0.67 0.76 -4.67%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 24/11/22 23/11/21 26/11/20 27/11/19 27/11/18 22/11/17 17/11/16 -
Price 6.74 5.32 5.48 6.50 5.92 6.55 6.80 -
P/RPS 4.35 4.66 3.59 3.19 2.28 3.16 3.07 5.97%
P/EPS 40.85 48.07 226.84 39.98 31.91 38.52 61.65 -6.62%
EY 2.45 2.08 0.44 2.50 3.13 2.60 1.62 7.13%
DY 0.00 1.88 1.09 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.49 0.53 0.61 0.56 0.67 0.75 -3.64%

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