[ORIENT] YoY TTM Result on 31-Mar-2019 [#1]

Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 6.43%
YoY- 37.2%
Quarter Report
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 3,317,568 3,298,386 4,727,867 6,298,792 6,130,787 6,007,259 4,699,215 -5.63%
PBT 819,924 506,837 135,016 694,115 480,177 421,984 352,479 15.10%
Tax -166,893 -54,910 -78,206 -146,789 -107,249 -103,335 -76,182 13.95%
NP 653,031 451,927 56,810 547,326 372,928 318,649 276,297 15.40%
-
NP to SH 467,370 318,626 175,994 533,096 388,563 276,558 284,558 8.61%
-
Tax Rate 20.35% 10.83% 57.92% 21.15% 22.34% 24.49% 21.61% -
Total Cost 2,664,537 2,846,459 4,671,057 5,751,466 5,757,859 5,688,610 4,422,918 -8.09%
-
Net Worth 6,979,320 6,729,563 6,267,269 6,648,295 6,311,873 6,001,996 5,530,310 3.95%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 248,144 124,072 186,108 248,144 248,153 124,046 124,052 12.24%
Div Payout % 53.09% 38.94% 105.75% 46.55% 63.86% 44.85% 43.59% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 6,979,320 6,729,563 6,267,269 6,648,295 6,311,873 6,001,996 5,530,310 3.95%
NOSH 620,393 620,393 620,393 620,393 620,393 620,085 620,191 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 19.68% 13.70% 1.20% 8.69% 6.08% 5.30% 5.88% -
ROE 6.70% 4.73% 2.81% 8.02% 6.16% 4.61% 5.15% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 534.78 531.69 762.11 1,015.34 988.26 968.78 757.70 -5.63%
EPS 75.34 51.36 28.37 85.93 62.63 44.60 45.88 8.61%
DPS 40.00 20.00 30.00 40.00 40.00 20.00 20.00 12.24%
NAPS 11.2504 10.8478 10.1026 10.7168 10.1745 9.6793 8.9171 3.94%
Adjusted Per Share Value based on latest NOSH - 620,393
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 534.75 531.66 762.08 1,015.29 988.21 968.30 757.46 -5.63%
EPS 75.33 51.36 28.37 85.93 62.63 44.58 45.87 8.61%
DPS 40.00 20.00 30.00 40.00 40.00 19.99 20.00 12.24%
NAPS 11.2498 10.8473 10.1021 10.7163 10.174 9.6745 8.9142 3.95%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 6.09 5.19 4.99 6.44 6.23 6.60 6.91 -
P/RPS 1.14 0.98 0.65 0.63 0.63 0.68 0.91 3.82%
P/EPS 8.08 10.10 17.59 7.49 9.95 14.80 15.06 -9.85%
EY 12.37 9.90 5.69 13.34 10.05 6.76 6.64 10.92%
DY 6.57 3.85 6.01 6.21 6.42 3.03 2.89 14.66%
P/NAPS 0.54 0.48 0.49 0.60 0.61 0.68 0.77 -5.73%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 28/05/21 30/06/20 29/05/19 30/05/18 24/05/17 26/05/16 -
Price 7.04 5.18 5.66 6.66 6.45 6.63 6.89 -
P/RPS 1.32 0.97 0.74 0.66 0.65 0.68 0.91 6.39%
P/EPS 9.34 10.09 19.95 7.75 10.30 14.87 15.02 -7.60%
EY 10.70 9.92 5.01 12.90 9.71 6.73 6.66 8.21%
DY 5.68 3.86 5.30 6.01 6.20 3.02 2.90 11.85%
P/NAPS 0.63 0.48 0.56 0.62 0.63 0.68 0.77 -3.28%

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