Company Summary
ORI ORIGIN PROPERTY PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET100 / SETHD
CG Report:   
 
  Data as of 17 Jul 2019  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
9.20 13.20 / 6.25 6.31 2.63 1,224.54 22,531.48 40,103.57 1,001.02 7.98
News
Date/Time Subject
05 Jun 2019 13:16   Notification the exercise of ORI-W1
10 May 2019 20:10   Reviewed Quarter 1 and Consolidated F/S (F45-3)
10 May 2019 20:09   Management Discussion and Analysis Quarter 1 Ending 31 Mar 2019
10 May 2019 20:08   Financial Statement Quarter 1/2019 (Reviewed)
09 May 2019 08:27   Announcement of the minutes the 2019 Annual General Meeting of Shareholders the Company's website
more

Company Profile
Address 496 Moo.9 Samrong Nuae District, Muaeng Samutprakarn Samut Prakarn 10270
Telephone 0-2030-0000
Fax 0-2029-1939
URL www.origin.co.th
  Annual Report 2018
Establish Date 2009 Listed Date 07/10/2015
IPO Price (Baht) 9.00 @Par0.50 Baht
IPO Financial Advisory
  • KASIKORN SECURITIES PUBLIC COMPANY LIMITED
  • Par 0.50 Baht
    Last Par Change N/A

    Business
    Property development business including condominium along sky train stations in Bangkok Metropolitan Region and related services which are rental & re-sale and condominium project management services only for the projects of the Company.

    Free Float 22 Mar 2019 16 Mar 2018
    % /Shareholders
    27.77% 9,984 25.66% 4,425
    Foreign Shareholders 5.29% (As of 17/07/2019) Foreign Limit 49.00%
    NVDR Shareholders  4.39% (As of 17/07/2019)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 1.10 1.68 1.25
    20 Days 21.05 19.78 17.42
    60 Days 15.72 13.26 12.65
    120 Days 34.31 25.80 23.48
    YTD 39.39 28.97 26.83
    P/E (X) 6.31 14.80 18.52
    P/BV (X) 2.63 1.60 1.88
    Turnover Ratio (%) 0.71 0.17 1.06

    Top 10 Major Shareholders(@03 May 2019) Share %
    1. นาย พีระพงศ์ จรูญเอก 693,606,354 28.32
    2. นาง อารดา จรูญเอก 449,806,356 18.37
    3. นาย สมพงษ์ ชลคดีดำรงกุล 142,142,200 5.80
    4. บริษัท ทุนพีรดา จำกัด 115,500,000 4.72
    5. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 102,044,702 4.17
    6. ด.ช. พีระ จรูญเอก 101,639,959 4.15
    7. ด.ญ. รดา จรูญเอก 101,639,959 4.15
    8. นาง จรัสพิมพ์ ลิปตพัลลภ 64,257,030 2.62
    9. นาย นเรศ งามอภิชน 45,000,000 1.84
    10. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 39,217,954 1.60

    Management Position
    1. Mr. LUCKSANANOI PUNKRASAMEE CHAIRMAN OF BOARD OF DIRECTOR / INDEPENDENT DIRECTOR
    2. Mr. NIVAT LAMUNPANDH CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. PEERAPONG JAROON-EK CHIEF EXECUTIVE OFFICER / DIRECTOR
    4. Mr. MAYTA CHANCHAMCHARAT DIRECTOR
    5. Mrs. ARADA JAROON-EK DIRECTOR
    6. Mrs. KAMONWAN WIPULAKORN DIRECTOR
    7. Mr. SAHAS TREETIPBUT INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    8. ACM BUREERAT RATANAVANICH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. CHINAPAT VISUTTIPAT AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    17 Jul 2019
    2018
    28 Dec 2018
    2017
    29 Dec 2017
    Listed share (M.) 2,449.07  2,449.07  1,626.30 
    Market Cap (MB.) 22,531.48  16,163.89  31,387.54 
    Price (B./share) 9.20  6.60  12.87 
    BVPS (B./Share) 3.50  2.74  1.99 
    P/BV (X) 2.63  2.41  10.23 
    P/E (X) 6.31  4.68  24.43 
    Turnover Ratio (%) 64.14  108.49  124.73 
    Value Trade/Day (MB.) 93.29  100.19  105.42 
    Beta 1.68  1.75  1.69 
     
    Rate of Return YTD  2018  2017 
    Price Change (%) 39.39  -48.71  237.74 
    Dividend Yield (%) 4.20  6.04  0.44 
    Payout Ratio 0.27  0.28  0.11 
    Dividend Policy At least 40 percent of the profit pursuant to the separated financial statement of the Company after deductions corporate income tax and legal reserves as required by the Company?s Articles of Association and by law (with additional conditions)

    Dividend
    Operation Period Dividend/Share Unit Payment Date Type
    01 Oct 2018 - 31 Dec 2018 0.30 Baht 15 May 2019 Cash
    - 0.06 Baht 18 Jan 2019 Cash
    01 Jan 2018 - 30 Jun 2018 2.00 : 1.00 Share 31 Oct 2018 Stock
    01 Jan 2018 - 30 Jun 2018 0.04 Baht 31 Oct 2018 Cash
    01 Jul 2017 - 31 Dec 2017 0.55 Baht 25 May 2018 Cash
    01 Jan 2017 - 30 Jun 2017 0.05 Baht 20 Oct 2017 Cash
    01 Oct 2016 - 31 Dec 2016 2.50 : 1.00 Share 03 May 2017 Stock
    01 Oct 2016 - 31 Dec 2016 0.04 Baht 03 May 2017 Cash
    01 Jul 2016 - 30 Sep 2016 1.50 : 1.00 Share 29 Dec 2016 Stock
    01 Jul 2016 - 30 Sep 2016 0.0371 Baht 29 Dec 2016 Cash
    01 Jan 2016 - 30 Jun 2016 0.104 Baht 12 Sep 2016 Cash
     
    Auditor
    (Effective Until 31/12/2019)
    MISS SUMALEE REEWARABUNDIT/E Y OFFICE COMPANY LIMITED
    MR. TERMPHONG OPANAPHAN/E Y OFFICE COMPANY LIMITED
    Miss KOSUM CHA-EM/E Y OFFICE COMPANY LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2019 
    (01/01/19 
    -31/03/19) 
    3M/2018 
    (01/01/18 
    -31/03/18) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    Cash 1,370.22 1,638.55 1,819.17 820.32 520.69
    A/R Net - - - - 11.20
    Inventories 19,856.44 18,896.56 20,151.37 18,209.43 4,517.32
    Current Assets 23,189.81 22,714.84 23,505.16 20,459.85 6,268.63
    PP&E Net 983.27 511.09 765.90 439.79 359.03
    Total Assets 27,515.96 25,509.26 27,203.33 22,925.36 6,758.41
    OD 1,211.70 685.37 1,780.22 - 198.39
    A/P Net 1,853.93 2,440.67 2,603.10 3,543.74 528.98
    Current portion of LT 4,911.60 6,441.64 6,234.42 5,243.20 554.87
    Current Liabilities 10,432.00 12,802.45 13,183.38 11,905.92 2,187.50
    Non-Current Liabilities 7,147.09 5,779.08 5,218.63 4,606.95 1,827.41
    Total Liabilities 17,579.08 18,581.53 18,402.01 16,512.87 4,014.91
    Authorized Capital 1,542.60 1,024.68 1,542.60 1,024.68 552.89
    Paid-Up Capital 1,224.54 814.60 1,224.54 813.15 550.63
    Premium (Discount) on Share Capital 2,272.48 2,243.95 2,272.48 2,217.26 1,244.33
    Other Surplus (Deficit) 62.06 21.49 50.01 23.00 4.58
    Retained Earnings (Deficit) 5,015.32 2,557.08 3,888.28 2,068.24 393.09
    Treasury Stock - - - - -
    Shareholders' Equity 8,573.65 5,637.98 7,437.31 5,122.50 2,193.49
    Minority Interest 1,363.22 1,289.75 1,364.01 1,289.99 550.00
    more
    Statement of Comprehensive Income (MB.) 3M/2019 
    (01/01/19 
    -31/03/19) 
    3M/2018 
    (01/01/18 
    -31/03/18) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    Sales 3,000.41 2,395.13 14,523.12 8,764.85 3,153.07
    Other Income 452.87 78.53 2,114.71 1,222.87 45.98
    Total Revenues 3,453.28 2,473.66 16,637.83 9,987.72 3,199.04
    COGs 1,702.25 1,208.79 8,611.00 5,662.44 1,724.16
    SG&A 733.93 386.48 2,871.64 1,452.48 666.42
    Total Expenses 2,481.11 1,773.86 12,019.00 7,333.38 2,390.57
    EBITDA 1,001.02 727.74 4,752.83 2,740.97 849.83
    Depre. & Amor. 28.85 27.94 134.00 86.63 41.36
    EBIT 972.17 699.81 4,618.83 2,654.34 808.47
    Net Profit 720.60 488.85 3,337.95 2,020.88 637.56
    EPS (B.) 0.29 0.30 1.37 1.26 0.58
    more
    Statement of Cash Flow (MB.) 3M/2019 
    (01/01/19 
    -31/03/19) 
    3M/2018 
    (01/01/18 
    -31/03/18) 
    2018 
    (01/01/18 
    -31/12/18) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    Operating Cash Flow -926.33 -811.69 1,385.26 -77.81 -1,659.07
    Investing Cash Flow -149.12 -1,429.11 -3,556.27 -1,570.55 -351.52
    Financing Cash Flow 626.49 3,059.04 3,169.86 1,947.99 2,235.47
    Net Cash Flow -448.95 818.23 998.85 299.63 224.87
    more
    Annualized: ROE, ROA
    Ratios 3M/2019  3M/2018  2018  2017 
    Current Ratio (X) 2.22 1.77 1.78 1.72
    ROE (%) 50.24 58.40 53.15 55.25
    ROA (%) 18.45 18.47 18.43 17.88
    D/E (X) 2.05 3.30 2.47 3.22
    Total Asset Turnover (X) 0.66 0.68 0.66 0.67
    Gross Profit Margin (%) 43.27 49.53 40.71 35.40
    EBIT Margin (%) 28.15 28.29 27.76 26.58
    Net Profit Margin (%) 20.87 19.76 20.06 20.23

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    31 Oct 2018 XD 816,352,732 2,449,073,932 0.50
    02 Oct 2017 PP 56,838,020 1,626,297,347 0.50
    02 Oct 2017 PP 12,179,575 1,569,459,327 0.50
    02 Oct 2017 PP 12,179,576 1,557,279,752 0.50
    03 May 2017 XD 440,782,926 1,542,740,814 0.50
    29 Dec 2016 XD 440,507,235 1,101,268,906 0.50
    04 May 2016 XD 59,999,988 660,282,313 0.50

    Growth Rate (%) 3M/2019  3M/2018  2018  2017 
    Sales Growth 25.27 177.63 65.70 177.98
    COGs Growth 40.82 163.10 52.07 228.42
    Total Revenue Growth 39.60 181.76 66.58 212.21
    Total Expense Growth 39.87 169.02 63.89 206.76
    Net Profit Growth 47.41 184.34 65.17 216.97

    Annualized
    Cash Cycle 3M/2019  3M/2018  2018  2017 
    A/R Turnover (Times) N/A N/A N/A 1,565.38
    Avg. Collection Period (Days) - - - 0.23
    Inventory Turnover (Times) 0.47 0.50 0.45 0.50
    Avg. Inventory Period (Days) 776.81 725.09 813.01 732.48
    A/P Turnover (Times) 4.24 3.53 2.80 2.78
    Avg. Payment Period (Days) 86.09 103.43 130.28 131.26
    Cash Cycle (Days) 690.72 621.66 682.74 601.45


    Trading Sign (Latest)
    Trading Alert Posted Date Lifted Date
    No Information Found

    Market Alert (Latest)
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name ORI-W1

    Remark - Calculated from adjusted price
      - Presented and calculated from the consolidated statement and displayed as cumulative quarterly statement by fiscal year (Company statement will be presented and calculated incase consolidated statement is not available.)
      - The information is quarterly updated within 7 business days after the new financial statement is submitted.
      -
     
    Information on the financial statements is presented according to the information that the listed companies submit on that period. The investors should study additional information from the companies' financial statements since some companies may restate the comparing financial statements on the latest financial statements.
    Source: www.set.or.th (Copyright © The Stock Exchange of Thailand)
    The Information is provided for informative and educational purposes only.