Company Summary
ORI ORIGIN PROPERTY PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET100 / SETHD
CG Report:   
 
  Data as of 29 Jul 2021  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
8.55 10.40 / 5.90 7.25 1.72 1,226.43 20,971.97 41,904.16 1,182.47 10.49
News
Date/Time Subject
27 Jul 2021 22:02   The Joint Venture Investment of the subsidiary and The Establishment of New Joint Venture Company (revise)
27 Jul 2021 09:04   The Joint Venture Investment of the subsidiary and The Establishment of New Joint Venture Company
23 Jul 2021 18:42   Announcement of the supporting documents of the Extraordinary General Meeting of Shareholders No.1/2021 on the Company's website
23 Jul 2021 18:03   Notification of Conversion of Britania Company Limited into a Public Limited Company
21 Jul 2021 09:11   Notification of the change of the Extraordinary General Meeting of Shareholders No. 1/2021 to the format via electronic media (E-Meeting) only. (Revise)
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 2020
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 16 Mar 2021 30 Jun 2020
    % /Shareholders
    32.28% 15,753 30.80% 12,781
    Foreign Shareholders 5.42% (As of 29/07/2021) Foreign Limit 49.00%
    NVDR Shareholders  3.00% (As of 29/07/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -1.16 -0.16 -1.09
    20 Days -2.84 3.94 0.55
    60 Days -8.06 0.22 -4.92
    120 Days 14.00 12.10 8.75
    YTD 13.25 10.90 6.73
    P/E (X) 7.25 23.92 29.22
    P/BV (X) 1.72 1.21 1.69
    Turnover Ratio (%) 0.27 0.68 1.30

    Top 10 Major Shareholders(@22 Jul 2021) Share %
    1. MR. PEERAPONG JAROON-EK 693,606,354 28.28
    2. PEERADA CAPITAL CO., LTD 618,779,918 25.23
    3. MRS. ARADA JAROON-EK 167,457,556 6.83
    4. MR. SOMPONG CHONECADEEDUMRONGKUL 101,820,000 4.15
    5. บริษัท Thai NVDR Company Limited 75,488,628 3.08
    6. นาง วารุณี ชลคดีดำรงกุล 34,100,000 1.39
    7. STATE STREET EUROPE LIMITED 30,046,044 1.22
    8. นาง พรรณี พิทยายน 24,835,575 1.01
    9. MR. NITI VANICHJIRATIKAL 21,742,600 0.89
    10. SOUTH EAST ASIA UK (TYPE C) NOMINEES LIMITED 20,244,154 0.83

    Management Position
    1. Mr. LUCKSANANOI PUNKRASAMEE CHAIRMAN OF BOARD OF DIRECTOR / INDEPENDENT DIRECTOR
    2. Mr. CHATCHAI PAYUHANAVEECHAI CHAIRMAN OF THE COMPANY?S EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. PEERAPONG JAROON-EK CHIEF EXECUTIVE OFFICER / DIRECTOR
    4. Mr. NIWAT LAMUNPANDH DIRECTOR
    5. Mr. MAYTA CHANCHAMCHARAT DIRECTOR
    6. Mrs. ARADA JAROON-EK DIRECTOR
    7. Mr. SAHAS TREETIPBUT INDEPENDENT DIRECTOR / CHAIRMAN OF THE AUDIT COMMITTEE
    8. ACM BUREERAT RATANAVANICH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    9. Mr. CHINAPAT VISUTTIPAT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    29 Jul 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 2,452.86  2,452.86  2,452.86 
    Market Cap (MB.) 20,971.97  18,519.11  17,170.03 
    Price (B./share) 8.55  7.55  7.00 
    BVPS (B./Share) 4.97  4.47  3.58 
    P/BV (X) 1.72  1.69  1.96 
    P/E (X) 7.25  6.38  5.57 
    Turnover Ratio (%) 107.48  120.90  107.28 
    Value Trade/Day (MB.) 161.05  73.51  85.12 
    Beta 0.87  1.20  1.31 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 13.25  7.86  6.06 
    Dividend Yield (%) 5.73  6.55  5.52 
    Payout Ratio 0.66  0.25  0.45 
    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 2020 - 31 Dec 2020 0.39 Baht 18 May 2021 Cash
    01 Jan 2020 - 30 Sep 2020 0.10 Baht 22 Jan 2021 Cash
    01 Jul 2019 - 31 Dec 2019 0.29 Baht 25 Sep 2020 Cash
    01 Jan 2019 - 30 Jun 2019 0.205 Baht 13 Sep 2019 Cash
    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
     
    Auditor
    (Effective Until 31/12/2021)
    MISS SUMALEE REEWARABUNDIT/EY OFFICE LIMITED
    MR. TERMPHONG OPANAPHAN/EY OFFICE LIMITED
    Miss KOSUM CHA-EM/EY OFFICE LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion
    Financial Data
    Statement of Financial Position (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Cash And Cash Equivalents 1,830.85 1,060.55 808.08 1,329.73 1,819.17
    A/R Net 470.05 382.57 313.57 530.50 135.31
    Inventories 22,427.47 22,339.74 23,429.71 22,582.09 20,151.37
    Current Assets 27,136.57 25,962.83 26,503.24 26,480.81 23,505.16
    PP&E Net 1,802.73 1,775.33 1,808.14 1,718.04 765.90
    Non-Current Assets 7,826.08 6,638.45 7,190.33 5,598.67 3,698.17
    Total Assets 34,962.65 32,601.28 33,693.57 32,079.48 27,203.33
    OD 727.60 1,679.26 592.98 1,388.74 1,780.22
    A/P Net 2,803.47 1,980.92 2,873.54 2,574.40 2,603.10
    Current portion of LT 6,468.43 5,439.70 8,574.91 5,055.26 6,233.48
    Current Liabilities 12,505.73 11,100.89 13,567.61 10,822.20 13,183.38
    Non-Current Liabilities 9,601.69 10,631.07 8,117.95 10,323.41 5,218.63
    Total Liabilities 22,107.42 21,731.96 21,685.57 21,145.61 18,402.01
    Authorized Capital 1,545.78 1,545.78 1,545.78 1,545.78 1,542.60
    Paid-Up Capital 1,226.43 1,226.43 1,226.43 1,226.43 1,224.54
    Premium (Discount) on Share Capital 2,319.75 2,309.98 2,319.75 2,309.98 2,272.48
    Retained Earnings (Deficit) 8,610.53 6,684.37 7,785.47 6,089.25 3,888.28
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 42.89 35.65 41.72 30.99 52.01
     - Surplus (Deficits) - - - - 50.01
    Shareholders' Equity 12,199.61 10,256.42 11,373.38 9,656.64 7,437.31
    Minority Interest 655.61 612.89 634.62 1,277.22 1,364.01
    more
    Statement of Comprehensive Income (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Revenue From Operations 3,630.16 2,121.45 10,485.70 13,197.49 14,523.12
    Other Income 112.08 102.12 431.71 465.82 1,799.89
    Total Revenues 3,743.94 2,227.50 10,933.37 13,663.56 16,323.01
    Costs 2,205.86 1,174.38 6,307.79 6,934.19 8,611.00
    Selling And Administrative Expenses 574.56 475.43 1,822.22 2,687.27 2,871.64
    Total Cost And Expenses 2,780.42 1,649.81 8,130.01 9,621.46 11,482.64
    EBITDA 1,182.47 942.26 3,753.25 4,380.34 4,752.83
    Depre. & Amor. 45.28 44.67 165.01 118.66 134.00
    EBIT 1,137.19 897.59 3,588.24 4,261.68 4,618.83
    Net Profit : Owners Of The Parent 825.07 595.12 2,661.89 3,027.13 3,337.95
    EPS (B.) 0.34 0.24 1.09 1.24 1.37
    more
    Statement of Cash Flow (MB.) 3M/2021 
    (01/01/21 
    -31/03/21) 
    3M/2020 
    (01/01/20 
    -31/03/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Operating Cash Flow 298.73 -190.06 462.73 -1,705.41 1,385.26
    Investing Cash Flow 408.61 -229.80 14.35 -1,507.00 -3,556.27
    Financing Cash Flow 315.43 150.68 -998.74 2,722.98 3,169.86
    Net Cash Flow 1,022.77 -269.18 -521.66 -489.44 998.85
    more
    Annualized: ROE, ROA
    Ratios 3M/2021  3M/2020  2020  2019 
    Current Ratio (X) 2.17 2.34 1.95 2.45
    ROE (%) 25.76 30.82 25.32 35.42
    ROA (%) 11.33 13.93 10.91 14.38
    D/E (X) 1.72 2.00 1.81 1.93
    Total Asset Turnover (X) 0.37 0.42 0.33 0.46
    Gross Profit Margin (%) 39.24 44.64 39.84 47.46
    EBIT Margin (%) 30.37 40.30 32.82 31.19
    Net Profit Margin (%) 23.19 30.34 25.28 22.99

    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

    Growth Rate (%) 3M/2021  3M/2020  2020  2019 
    Sales Growth 71.12 -29.29 -20.55 -9.13
    COGs Growth 87.83 -31.01 -9.03 -19.47
    Total Revenue Growth 68.08 -31.25 -19.98 -16.29
    Total Expense Growth 68.53 -32.28 -15.50 -16.21
    Net Profit Growth 38.64 -17.41 -12.07 -9.31

    Annualized
    Cash Cycle 3M/2021  3M/2020  2020  2019 
    A/R Turnover (Times) 62.70 50.00 24.85 39.64
    Avg. Collection Period (Days) 5.82 7.30 14.69 9.21
    Inventory Turnover (Times) 0.33 0.30 0.27 0.32
    Avg. Inventory Period (Days) 1,113.19 1,202.06 1,331.24 1,124.70
    A/P Turnover (Times) 3.07 3.34 2.32 2.68
    Avg. Payment Period (Days) 118.97 109.25 157.62 136.27
    Cash Cycle (Days) 1,000.04 1,100.12 1,188.30 997.64


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

    Market Alert (Latest)
    No Information Found
    more

    Only Preferred Share and Warrants
    Other Securities
    Securities Name -

    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 materials and information on this site are provided for informative and educational purpose only, and do not constitute or form a part of any advice or recommendation regarding any securities. The Stock Exchange of Thailand has no responsibility for the accuracy, suitability and completeness of any information, materials, statements, figures, reports or opinions provided, and has no responsibility for any losses and damages in any cases. In case you have any inquiries or clarification regarding this summary, please directly contact the listed company who made this summary.