[ORIENT] YoY TTM Result on 30-Jun-2017 [#2]

Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 45.34%
YoY- 88.78%
Quarter Report
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 3,789,432 5,832,567 6,388,323 6,555,418 4,731,209 3,788,889 3,080,955 3.50%
PBT 263,219 498,348 613,424 599,324 213,052 442,358 323,279 -3.36%
Tax -76,929 -125,663 -126,716 -105,502 -69,434 -65,478 -77,752 -0.17%
NP 186,290 372,685 486,708 493,822 143,618 376,880 245,527 -4.49%
-
NP to SH 177,155 390,420 494,190 401,939 212,911 306,249 231,364 -4.34%
-
Tax Rate 29.23% 25.22% 20.66% 17.60% 32.59% 14.80% 24.05% -
Total Cost 3,603,142 5,459,882 5,901,615 6,061,596 4,587,591 3,412,009 2,835,428 4.07%
-
Net Worth 6,428,687 6,601,954 6,345,868 5,999,587 5,511,949 5,271,934 4,837,624 4.84%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 111,665 285,366 248,144 124,056 124,054 124,068 43,434 17.02%
Div Payout % 63.03% 73.09% 50.21% 30.86% 58.27% 40.51% 18.77% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 6,428,687 6,601,954 6,345,868 5,999,587 5,511,949 5,271,934 4,837,624 4.84%
NOSH 620,393 620,393 620,393 620,510 620,344 620,315 620,192 0.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.92% 6.39% 7.62% 7.53% 3.04% 9.95% 7.97% -
ROE 2.76% 5.91% 7.79% 6.70% 3.86% 5.81% 4.78% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 610.84 940.19 1,029.77 1,056.46 762.67 610.80 496.77 3.50%
EPS 28.56 62.93 79.66 64.78 34.32 49.37 37.31 -4.35%
DPS 18.00 46.00 40.00 20.00 20.00 20.00 7.00 17.03%
NAPS 10.3628 10.6421 10.2293 9.6688 8.8853 8.4988 7.8002 4.84%
Adjusted Per Share Value based on latest NOSH - 620,510
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 610.81 940.14 1,029.72 1,056.66 762.61 610.72 496.61 3.50%
EPS 28.56 62.93 79.66 64.79 34.32 49.36 37.29 -4.34%
DPS 18.00 46.00 40.00 20.00 20.00 20.00 7.00 17.03%
NAPS 10.3623 10.6416 10.2288 9.6706 8.8846 8.4977 7.7977 4.84%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 5.66 6.48 6.14 6.67 6.63 7.06 7.71 -
P/RPS 0.93 0.69 0.60 0.63 0.87 1.16 1.55 -8.15%
P/EPS 19.82 10.30 7.71 10.30 19.32 14.30 20.67 -0.69%
EY 5.05 9.71 12.97 9.71 5.18 6.99 4.84 0.70%
DY 3.18 7.10 6.51 3.00 3.02 2.83 0.91 23.16%
P/NAPS 0.55 0.61 0.60 0.69 0.75 0.83 0.99 -9.32%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 28/08/19 28/08/18 23/08/17 23/08/16 19/08/15 21/08/14 -
Price 5.26 6.44 6.14 6.60 7.10 6.61 7.90 -
P/RPS 0.86 0.68 0.60 0.62 0.93 1.08 1.59 -9.72%
P/EPS 18.42 10.23 7.71 10.19 20.69 13.39 21.18 -2.29%
EY 5.43 9.77 12.97 9.81 4.83 7.47 4.72 2.36%
DY 3.42 7.14 6.51 3.03 2.82 3.03 0.89 25.12%
P/NAPS 0.51 0.61 0.60 0.68 0.80 0.78 1.01 -10.75%

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