[ORIENT] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -193.31%
YoY- -187.77%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,857,636 3,759,844 3,561,184 3,825,552 5,558,928 5,922,892 6,792,340 -8.99%
PBT 610,700 1,763,852 911,860 -672,604 602,236 210,932 399,564 7.32%
Tax -84,824 -376,900 -141,592 -59,148 -168,188 -105,116 -131,036 -6.98%
NP 525,876 1,386,952 770,268 -731,752 434,048 105,816 268,528 11.84%
-
NP to SH 376,944 1,071,372 488,188 -327,084 372,672 243,860 260,188 6.37%
-
Tax Rate 13.89% 21.37% 15.53% - 27.93% 49.83% 32.79% -
Total Cost 3,331,760 2,372,892 2,790,916 4,557,304 5,124,880 5,817,076 6,523,812 -10.59%
-
Net Worth 7,114,249 6,979,320 6,729,563 6,267,269 6,648,295 6,311,873 6,001,996 2.87%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 496,289 248,144 347,402 446,660 694,805 694,805 198,427 16.49%
Div Payout % 131.66% 23.16% 71.16% 0.00% 186.44% 284.92% 76.26% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 7,114,249 6,979,320 6,729,563 6,267,269 6,648,295 6,311,873 6,001,996 2.87%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,085 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 13.63% 36.89% 21.63% -19.13% 7.81% 1.79% 3.95% -
ROE 5.30% 15.35% 7.25% -5.22% 5.61% 3.86% 4.34% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 621.84 606.07 574.05 616.66 896.08 954.75 1,095.39 -9.00%
EPS 60.76 172.72 78.68 -52.72 60.08 39.32 41.96 6.36%
DPS 80.00 40.00 56.00 72.00 112.00 112.00 32.00 16.49%
NAPS 11.4679 11.2504 10.8478 10.1026 10.7168 10.1745 9.6793 2.86%
Adjusted Per Share Value based on latest NOSH - 620,393
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 621.81 606.04 574.02 616.63 896.03 954.70 1,094.84 -8.99%
EPS 60.76 172.69 78.69 -52.72 60.07 39.31 41.94 6.37%
DPS 80.00 40.00 56.00 72.00 111.99 111.99 31.98 16.50%
NAPS 11.4673 11.2498 10.8473 10.1021 10.7163 10.174 9.6745 2.87%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 6.63 6.09 5.19 4.99 6.44 6.23 6.60 -
P/RPS 1.07 1.00 0.90 0.81 0.72 0.65 0.60 10.11%
P/EPS 10.91 3.53 6.60 -9.46 10.72 15.85 15.73 -5.91%
EY 9.16 28.36 15.16 -10.57 9.33 6.31 6.36 6.26%
DY 12.07 6.57 10.79 14.43 17.39 17.98 4.85 16.40%
P/NAPS 0.58 0.54 0.48 0.49 0.60 0.61 0.68 -2.61%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 28/05/21 30/06/20 29/05/19 30/05/18 24/05/17 -
Price 6.74 7.04 5.18 5.66 6.66 6.45 6.63 -
P/RPS 1.08 1.16 0.90 0.92 0.74 0.68 0.61 9.98%
P/EPS 11.09 4.08 6.58 -10.74 11.09 16.41 15.80 -5.72%
EY 9.02 24.53 15.19 -9.32 9.02 6.09 6.33 6.07%
DY 11.87 5.68 10.81 12.72 16.82 17.36 4.83 16.15%
P/NAPS 0.59 0.63 0.48 0.56 0.62 0.63 0.68 -2.33%

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