[ORIENT] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 95.97%
YoY- -101.94%
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,970,251 1,879,144 1,653,394 1,426,057 2,797,836 3,355,052 3,314,878 -8.30%
PBT 325,090 680,562 294,795 16,040 206,547 304,488 218,400 6.85%
Tax -37,018 -109,719 -48,270 -26,047 -54,584 -59,942 -46,955 -3.88%
NP 288,072 570,843 246,525 -10,007 151,963 244,546 171,445 9.02%
-
NP to SH 219,437 404,651 156,975 -3,299 170,479 280,952 179,408 3.41%
-
Tax Rate 11.39% 16.12% 16.37% 162.39% 26.43% 19.69% 21.50% -
Total Cost 1,682,179 1,308,301 1,406,869 1,436,064 2,645,873 3,110,506 3,143,433 -9.89%
-
Net Worth 7,366,985 7,036,704 6,656,111 6,428,687 6,601,954 6,345,868 5,998,133 3.48%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 248,144 186,108 86,850 111,665 248,144 210,923 86,850 19.11%
Div Payout % 113.08% 45.99% 55.33% 0.00% 145.56% 75.07% 48.41% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 7,366,985 7,036,704 6,656,111 6,428,687 6,601,954 6,345,868 5,998,133 3.48%
NOSH 620,393 620,393 620,393 620,393 620,393 620,393 620,359 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 14.62% 30.38% 14.91% -0.70% 5.43% 7.29% 5.17% -
ROE 2.98% 5.75% 2.36% -0.05% 2.58% 4.43% 2.99% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 317.60 302.91 266.52 229.87 451.00 540.82 534.35 -8.30%
EPS 35.37 65.23 25.30 -0.53 27.48 45.29 28.92 3.41%
DPS 40.00 30.00 14.00 18.00 40.00 34.00 14.00 19.11%
NAPS 11.8753 11.3429 10.7294 10.3628 10.6421 10.2293 9.6688 3.48%
Adjusted Per Share Value based on latest NOSH - 620,393
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 317.58 302.90 266.51 229.86 450.98 540.79 534.32 -8.30%
EPS 35.37 65.22 25.30 -0.53 27.48 45.29 28.92 3.41%
DPS 40.00 30.00 14.00 18.00 40.00 34.00 14.00 19.11%
NAPS 11.8747 11.3423 10.7289 10.3623 10.6416 10.2288 9.6683 3.48%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 6.37 6.62 5.10 5.66 6.48 6.14 6.67 -
P/RPS 2.01 2.19 1.91 2.46 1.44 1.14 1.25 8.23%
P/EPS 18.01 10.15 20.16 -1,064.34 23.58 13.56 23.06 -4.03%
EY 5.55 9.85 4.96 -0.09 4.24 7.38 4.34 4.18%
DY 6.28 4.53 2.75 3.18 6.17 5.54 2.10 20.02%
P/NAPS 0.54 0.58 0.48 0.55 0.61 0.60 0.69 -4.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 25/08/23 25/08/22 26/08/21 26/08/20 28/08/19 28/08/18 23/08/17 -
Price 6.32 6.72 5.17 5.26 6.44 6.14 6.60 -
P/RPS 1.99 2.22 1.94 2.29 1.43 1.14 1.24 8.19%
P/EPS 17.87 10.30 20.43 -989.12 23.43 13.56 22.82 -3.99%
EY 5.60 9.71 4.89 -0.10 4.27 7.38 4.38 4.17%
DY 6.33 4.46 2.71 3.42 6.21 5.54 2.12 19.98%
P/NAPS 0.53 0.59 0.48 0.51 0.61 0.60 0.68 -4.06%

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