Company Summary
ORI ORIGIN PROPERTY PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET100
CG Report:   
 
  Data as of 16 Nov 2018  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
6.40 15.27 / 6.30 4.54 2.34 1,224.54 15,674.07 34,983.61 3,412.36 7.17
News
Date/Time Subject
16 Nov 2018 17:22   Adjustment of the number and the exercise ratio of ORI-W1
16 Nov 2018 12:52   Resolution of the Board of Directors' Meeting No. 12/2561 Adjustment of the Exercise Ratio by adjusting Number of ORI-W1 and approval of the asset acquisition transaction of the company and subsidiary. (Revise Template)
16 Nov 2018 08:26   Resolution of the Board of Directors' Meeting No. 12/2561 Adjustment of the Exercise Ratio by adjusting Number of ORI-W1 and approval of the asset acquisition transaction of the company and subsidiary. (Revise Template)
12 Nov 2018 18:40   Resolution of the Board of Directors' Meeting No. 12/2561 Adjustment of the Exercise Ratio by adjusting Number of ORI-W1 and approval of the asset acquisition transaction of the company and subsidiary. (Revise)
12 Nov 2018 07:50   Reviewed Quarter 3 and Consolidated F/S (F45-3)
more

Company Profile
Address 496 Moo.9 Samrong Nuae District, Muaeng Samutprakarn Samut Prakarn 10270
Telephone 0-2399-4466
Fax 0-2398-9994
URL www.origin.co.th
  Annual Report 2017
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 2018 31 May 2017
    % /Shareholders
    25.66% 4,425 21.37% 2,264
    Foreign Shareholders 5.10% (As of 16/11/2018) Foreign Limit 49.00%
    NVDR Shareholders  2.74% (As of 16/11/2018)
    3 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -27.27 -23.30 -25.78
    20 Days -42.34 -38.26 -40.13
    60 Days -50.77 -46.79 -49.39
    120 Days -50.26 -46.08 -46.74
    YTD -50.26 -44.26 -46.65
    P/E (X) 4.54 17.21 15.50
    P/BV (X) 2.34 1.67 1.86
    Turnover Ratio (%) 2.67 0.32 0.61

    Top 10 Major Shareholders(@17 Oct 2018) Share %
    1. นาย พีระพงศ์ จรูญเอก 462,404,236 28.32
    2. นาง อารดา จรูญเอก 287,870,904 17.63
    3. นาย นเรศ งามอภิชน 131,000,000 8.02
    4. บริษัท ทุนพีรดา จำกัด 77,000,000 4.72
    5. ด.ช. พีระ จรูญเอก 67,759,973 4.15
    6. ด.ญ. รดา จรูญเอก 67,759,973 4.15
    7. นาย สมพงษ์ ชลคดีดำรงกุล 60,780,000 3.72
    8. THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED 48,590,000 2.98
    9. นาง จรัสพิมพ์ ลิปตพัลลภ 42,838,020 2.62
    10. บริษัท ไทยเอ็นวีดีอาร์ จำกัด 37,940,655 2.32

    Management Position
    1. Mr. LUCKSANANOI PUNKRASAMEE CHAIRMAN OF BOARD OF DIRECTOR
    2. Mr. NIVAT LAMUNPANDH CHAIRMAN OF EXECUTIVE COMMITTEE / DIRECTOR
    3. Mr. PEERAPONG JAROON-EK CHIEF EXECUTIVE OFFICER / DIRECTOR
    4. MR. PITIPONG TRINURUK CO - CHIEF EXECUTIVE OFFICER
    5. Mr. MAYTA CHANCHAMCHARAT DIRECTOR
    6. Mrs. ARADA JAROON-EK DIRECTOR
    7. Mr. PASU LIPTAPANLOP DIRECTOR
    8. Mrs. KAMONWAN WIPULAKORN DIRECTOR
    9. Mr. SAHAS TREETIPBUT INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    10. ACM BUREERAT RATANAVANICH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    11. Mr. ATHIPONG AMATYAKUL INDEPENDENT DIRECTOR
    12. Mr. CHINAPAT VISUTTIPAT AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    16 Nov 2018
    2017
    29 Dec 2017
    2016
    30 Dec 2016
    Listed share (M.) 2,449.07  1,626.30  660.76 
    Market Cap (MB.) 15,674.07  31,387.54  5,286.09 
    Price (B./share) 6.40  12.87  3.81 
    BVPS (B./Share) 2.74  1.99  1.73 
    P/BV (X) 2.34  10.23  4.64 
    P/E (X) 4.54  24.43  19.82 
    Turnover Ratio (%) 82.91  124.73  59.61 
    Value Trade/Day (MB.) 95.42  105.42  18.11 
    Beta 1.77  1.69  0.97 
     
    Rate of Return YTD  2017  2016 
    Price Change (%) -50.26  237.74  9.45 
    Dividend Yield (%) 6.23  0.44  1.14 
    Payout Ratio 0.28  0.11  0.22 
    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 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 0.0371 Baht 29 Dec 2016 Cash
    01 Jul 2016 - 30 Sep 2016 1.50 : 1.00 Share 29 Dec 2016 Stock
    01 Jan 2016 - 30 Jun 2016 0.104 Baht 12 Sep 2016 Cash
    01 Jul 2015 - 31 Dec 2015 0.16667 Baht 04 May 2016 Cash
    01 Jul 2015 - 31 Dec 2015 10.00 : 1.00 Share 04 May 2016 Stock
     
    Auditor
    (Effective Until 31/12/2018)
    MR. TERMPHONG OPANAPHAN/E Y OFFICE COMPANY LIMITED
    MRS. POONNARD PAOCHAROEN/E Y OFFICE COMPANY LIMITED
    F/S Year ended 31/12
    Latest Type of Report Unqualified opinion with an emphasis of matters
    Financial Data
    Statement of Financial Position (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Cash 732.31 778.11 820.32 520.69 295.82
    A/R Net - - - 11.20 5.95
    Inventories 20,582.09 7,857.93 18,209.43 4,517.32 2,442.14
    Current Assets 23,496.56 9,348.58 20,459.85 6,268.63 3,128.02
    PP&E Net 539.13 432.47 439.79 359.03 66.63
    Total Assets 26,745.85 11,121.33 22,925.36 6,758.41 3,347.49
    OD 936.49 - - 198.39 -
    A/P Net 2,094.97 1,035.78 3,543.74 528.98 254.07
    Current portion of LT 5,495.19 2,389.48 5,243.20 554.87 410.11
    Current Liabilities 11,468.50 4,581.24 11,905.92 2,187.50 1,316.89
    Non-Current Liabilities 6,857.72 2,921.61 4,606.95 1,827.41 282.17
    Total Liabilities 18,326.21 7,502.85 16,512.87 4,014.91 1,599.07
    Authorized Capital 1,028.68 821.39 1,024.68 552.89 301.57
    Paid-Up Capital 816.36 772.55 813.15 550.63 300.00
    Premium (Discount) on Share Capital 2,272.48 1,274.12 2,217.26 1,244.33 1,248.41
    Other Surplus (Deficit) 41.07 5.57 23.00 4.58 2.26
    Retained Earnings (Deficit) 3,572.10 1,014.09 2,068.24 393.09 196.62
    Treasury Stock - - - - -
    Shareholders' Equity 6,704.01 3,067.19 5,122.50 2,193.49 1,748.15
    Minority Interest 1,715.63 551.29 1,289.99 550.00 0.28
    more
    Statement of Comprehensive Income (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Sales 9,874.59 3,689.56 8,764.85 3,153.07 2,010.10
    Other Income 818.01 324.73 1,222.87 45.98 44.98
    Total Revenues 10,692.59 4,014.29 9,987.72 3,199.04 2,055.08
    COGs 5,271.23 1,971.20 5,662.44 1,724.16 1,148.76
    SG&A 1,650.43 810.42 1,452.48 666.42 404.29
    Total Expenses 7,373.25 2,784.16 7,333.38 2,390.57 1,553.06
    EBITDA 3,412.36 1,271.61 2,740.97 849.83 530.06
    Depre. & Amor. 93.01 41.49 86.63 41.36 28.03
    EBIT 3,319.35 1,230.12 2,654.34 808.47 502.03
    Net Profit 2,399.79 966.74 2,020.88 637.56 386.32
    EPS (B.) 0.98 0.63 1.26 0.58 0.79
    more
    Statement of Cash Flow (MB.) 9M/2018 
    (01/01/18 
    -30/09/18) 
    9M/2017 
    (01/01/17 
    -30/09/17) 
    2017 
    (01/01/17 
    -31/12/17) 
    2016 
    (01/01/16 
    -31/12/16) 
    2015 
    (01/01/15 
    -31/12/15) 
    Operating Cash Flow -201.89 -2,414.63 -77.81 -1,659.07 -321.13
    Investing Cash Flow -3,150.72 -884.88 -1,570.55 -351.52 -141.13
    Financing Cash Flow 3,264.59 3,556.93 1,947.99 2,235.47 720.20
    Net Cash Flow -88.01 257.42 299.63 224.87 257.94
    more
    Annualized: ROE, ROA
    Ratios 9M/2018  9M/2017  2017  2016 
    Current Ratio (X) 2.05 2.04 1.72 2.87
    ROE (%) 70.70 51.74 55.25 32.35
    ROA (%) 25.05 19.42 17.88 16.00
    D/E (X) 2.73 2.45 3.22 1.83
    Total Asset Turnover (X) 0.88 0.63 0.67 0.63
    Gross Profit Margin (%) 46.62 46.57 35.40 45.32
    EBIT Margin (%) 31.04 30.64 26.58 25.27
    Net Profit Margin (%) 22.44 24.08 20.23 19.93

    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 (%) 9M/2018  9M/2017  2017  2016 
    Sales Growth 167.64 97.51 177.98 56.86
    COGs Growth 167.41 88.14 228.42 50.09
    Total Revenue Growth 166.36 111.30 212.21 55.66
    Total Expense Growth 164.83 86.54 206.76 53.93
    Net Profit Growth 148.23 202.45 216.97 65.03

    Annualized
    Cash Cycle 9M/2018  9M/2017  2017  2016 
    A/R Turnover (Times) N/A 949.52 1,565.38 367.83
    Avg. Collection Period (Days) N/A 0.38 0.23 0.99
    Inventory Turnover (Times) 0.63 0.46 0.50 0.50
    Avg. Inventory Period (Days) 579.12 796.14 732.48 736.65
    A/P Turnover (Times) 5.73 3.47 2.78 4.40
    Avg. Payment Period (Days) 63.75 105.08 131.26 82.89
    Cash Cycle (Days) 515.37 691.45 601.45 654.76


    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 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.