[ORIENT] YoY TTM 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- -13.67%
YoY- 55.28%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 4,755,345 3,916,957 3,493,653 3,591,815 3,789,432 5,832,567 6,388,323 -4.79%
PBT 762,696 465,077 992,693 389,476 263,219 498,348 613,424 3.69%
Tax -138,098 -107,999 -169,515 -56,522 -76,929 -125,663 -126,716 1.44%
NP 624,598 357,078 823,178 332,954 186,290 372,685 486,708 4.24%
-
NP to SH 594,941 315,623 569,250 275,082 177,155 390,420 494,190 3.13%
-
Tax Rate 18.11% 23.22% 17.08% 14.51% 29.23% 25.22% 20.66% -
Total Cost 4,130,747 3,559,879 2,670,475 3,258,861 3,603,142 5,459,882 5,901,615 -5.76%
-
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 248,144 248,144 372,217 124,072 111,665 285,366 248,144 0.00%
Div Payout % 41.71% 78.62% 65.39% 45.10% 63.03% 73.09% 50.21% -
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 13.13% 9.12% 23.56% 9.27% 4.92% 6.39% 7.62% -
ROE 7.53% 4.28% 8.09% 4.13% 2.76% 5.91% 7.79% -
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 766.54 631.40 563.16 578.99 610.84 940.19 1,029.77 -4.79%
EPS 95.90 50.88 91.76 44.34 28.56 62.93 79.66 3.13%
DPS 40.00 40.00 60.00 20.00 18.00 46.00 40.00 0.00%
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 766.51 631.37 563.14 578.96 610.81 940.14 1,029.72 -4.79%
EPS 95.90 50.87 91.76 44.34 28.56 62.93 79.66 3.13%
DPS 40.00 40.00 60.00 20.00 18.00 46.00 40.00 0.00%
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 1.01 1.18 0.88 0.93 0.69 0.60 6.78%
P/EPS 7.08 12.52 7.21 11.50 19.82 10.30 7.71 -1.40%
EY 14.12 7.99 13.86 8.69 5.05 9.71 12.97 1.42%
DY 5.89 6.28 9.06 3.92 3.18 7.10 6.51 -1.65%
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 1.00 1.19 0.89 0.86 0.68 0.60 7.18%
P/EPS 7.26 12.42 7.32 11.66 18.42 10.23 7.71 -0.99%
EY 13.78 8.05 13.65 8.58 5.43 9.77 12.97 1.01%
DY 5.75 6.33 8.93 3.87 3.42 7.14 6.51 -2.04%
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