Company Summary
ORI ORIGIN PROPERTY PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET100 / SETHD
CG Report:   
 
  Data as of 21 Oct 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
11.50 11.80 / 6.60 9.29 2.33 1,226.43 28,207.92 48,180.58 2,448.30 11.24
News
Date/Time Subject
08 Sep 2021 21:16   Announcement of the Minutes of the Extraordinary General Meeting of Shareholders No.1/2021 on the Company's website
26 Aug 2021 20:36   Resolution of the Extraordinary General Meeting of the Shareholders No. 1/2021
13 Aug 2021 20:29   Notification of interim dividend payment payment and the appointment of Risk Management Committee of the Company (Revise template)
13 Aug 2021 20:23   The Establishment of New Subsidiary and the Acquisition of ordinary Shares in Whale Energy Move Co., Ltd.
11 Aug 2021 20:47   Notification of interim dividend payment payment and the appointment of Risk Management Committee of the Company
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 5.41% (As of 21/10/2021) Foreign Limit 49.00%
    NVDR Shareholders  3.40% (As of 21/10/2021)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days 9.52 8.31 9.36
    20 Days 12.75 7.04 10.79
    60 Days 32.18 17.62 23.94
    120 Days 27.07 20.48 22.17
    YTD 52.32 31.21 34.33
    P/E (X) 9.29 25.00 20.99
    P/BV (X) 2.33 1.37 1.77
    Turnover Ratio (%) 1.38 1.62 1.37

    Top 10 Major Shareholders(@25 Aug 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 101,920,000 4.16
    5. บริษัท Thai NVDR Company Limited 70,164,420 2.86
    6. MRS. VARUNEE CHONKADEEDAMRONGGUL 34,100,000 1.39
    7. STATE STREET EUROPE LIMITED 31,047,244 1.27
    8. นาง พรรณี พิทยายน 24,835,575 1.01
    9. MR. NITI VANICHJIRATIKAL 22,300,000 0.91
    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
    21 Oct 2021
    2020
    30 Dec 2020
    2019
    30 Dec 2019
    Listed share (M.) 2,452.86  2,452.86  2,452.86 
    Market Cap (MB.) 28,207.92  18,519.11  17,170.03 
    Price (B./share) 11.50  7.55  7.00 
    BVPS (B./Share) 4.93  4.47  3.58 
    P/BV (X) 2.33  1.69  1.96 
    P/E (X) 9.29  6.38  5.57 
    Turnover Ratio (%) 140.90  120.90  107.28 
    Value Trade/Day (MB.) 155.56  73.51  85.12 
    Beta 0.88  1.20  1.31 
     
    Rate of Return YTD  2020  2019 
    Price Change (%) 52.32  7.86  6.06 
    Dividend Yield (%) 4.26  6.55  5.52 
    Payout Ratio 0.49  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 Jan 2021 - 30 Jun 2021 0.12 Baht 09 Sep 2021 Cash
    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
     
    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.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 936.28 2,211.11 808.08 1,329.73 1,819.17
    A/R Net 643.32 349.32 313.57 530.50 135.31
    Inventories 21,086.72 22,368.46 23,429.71 22,582.09 20,151.37
    Current Assets 25,668.77 27,087.58 26,503.24 26,480.81 23,505.16
    PP&E Net 1,686.21 1,809.85 1,808.14 1,718.04 765.90
    Non-Current Assets 7,335.51 6,827.41 7,190.33 5,598.67 3,698.17
    Total Assets 33,004.28 33,914.98 33,693.57 32,079.48 27,203.33
    OD 704.35 1,529.31 592.98 1,388.74 1,780.22
    A/P Net 2,851.92 2,054.84 2,873.54 2,574.40 2,603.10
    Current portion of LT 7,378.63 6,614.78 8,574.91 5,055.26 6,233.48
    Current Liabilities 13,663.10 12,405.33 13,567.61 10,822.20 13,183.38
    Non-Current Liabilities 6,633.07 9,930.61 8,117.95 10,323.41 5,218.63
    Total Liabilities 20,296.18 22,335.93 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 2,322.61 2,309.98 2,319.75 2,309.98 2,272.48
    Retained Earnings (Deficit) 8,503.06 7,391.55 7,785.47 6,089.25 3,888.28
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 43.23 38.30 41.72 30.99 52.01
     - Surplus (Deficits) - - - - 50.01
    Shareholders' Equity 12,095.33 10,966.25 11,373.38 9,656.64 7,437.31
    Minority Interest 612.77 612.80 634.62 1,277.22 1,364.01
    more
    Statement of Comprehensive Income (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 7,034.77 5,337.82 10,485.70 13,197.49 14,523.12
    Other Income 264.32 172.90 431.71 465.82 1,799.89
    Total Revenues 7,301.86 5,519.88 10,933.37 13,663.56 16,323.01
    Costs 4,248.42 3,170.97 6,307.79 6,934.19 8,611.00
    Selling And Administrative Expenses 1,114.11 894.72 1,822.22 2,687.27 2,871.64
    Total Cost And Expenses 5,362.53 4,065.68 8,130.01 9,621.46 11,482.64
    EBITDA 2,448.30 1,915.55 3,753.25 4,380.34 4,752.83
    Depre. & Amor. 88.12 80.02 165.01 118.66 134.00
    EBIT 2,360.18 1,835.53 3,588.24 4,261.68 4,618.83
    Net Profit : Owners Of The Parent 1,677.07 1,302.30 2,661.89 3,027.13 3,337.95
    EPS (B.) 0.68 0.53 1.09 1.24 1.37
    more
    Statement of Cash Flow (MB.) 6M/2021 
    (01/01/21 
    -30/06/21) 
    6M/2020 
    (01/01/20 
    -30/06/20) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    2018 
    (01/01/18 
    -31/12/18) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow 1,199.74 522.24 462.73 -1,705.41 1,385.26
    Investing Cash Flow 936.47 -117.93 14.35 -1,507.00 -3,556.27
    Financing Cash Flow -2,008.00 477.07 -998.74 2,722.98 3,169.86
    Net Cash Flow 128.21 881.38 -521.66 -489.44 998.85
    more
    Annualized: ROE, ROA
    Ratios 6M/2021  6M/2020  2020  2019 
    Current Ratio (X) 1.88 2.18 1.95 2.45
    ROE (%) 26.34 29.43 25.32 35.42
    ROA (%) 12.29 13.18 10.91 14.38
    D/E (X) 1.60 1.93 1.81 1.93
    Total Asset Turnover (X) 0.38 0.41 0.33 0.46
    Gross Profit Margin (%) 39.61 40.59 39.84 47.46
    EBIT Margin (%) 32.32 33.25 32.82 31.19
    Net Profit Margin (%) 24.34 25.05 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 (%) 6M/2021  6M/2020  2020  2019 
    Sales Growth 31.79 -14.58 -20.55 -9.13
    COGs Growth 33.98 -4.37 -9.03 -19.47
    Total Revenue Growth 32.28 -15.31 -19.98 -16.29
    Total Expense Growth 31.90 -13.44 -15.50 -16.21
    Net Profit Growth 28.78 -10.67 -12.07 -9.31

    Annualized
    Cash Cycle 6M/2021  6M/2020  2020  2019 
    A/R Turnover (Times) 69.75 29.30 24.85 39.64
    Avg. Collection Period (Days) 5.23 12.46 14.69 9.21
    Inventory Turnover (Times) 0.34 0.31 0.27 0.32
    Avg. Inventory Period (Days) 1,073.84 1,159.44 1,331.24 1,124.70
    A/P Turnover (Times) 3.01 2.82 2.32 2.68
    Avg. Payment Period (Days) 121.25 129.50 157.62 136.27
    Cash Cycle (Days) 957.82 1,042.39 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.