Company Summary
ORI ORIGIN PROPERTY PUBLIC COMPANY LIMITED
Property & Construction/Property Development
SET100 / SETHD / SETTHSI
CG Report:   
 
  Data as of 23 Sep 2022  
Price (B.) 52 Week High/Low P/E (X) P/BV (X) Paid-up (MB.) Market Cap (MB.) EV (MB.) EBITDA (MB.) EV/EBITDA
10.60 12.70 / 9.20 7.63 1.65 1,227.06 26,013.70 49,572.14 2,850.23 9.68
News
Date/Time Subject
22 Sep 2022 21:13   Business Organizational Structure Policy and Business Classification of the Company
15 Aug 2022 18:48   The Establishment of New Subsidiaries
15 Aug 2022 18:46   Financial Performance Quarter 2 (F45) (Reviewed)
15 Aug 2022 18:46   Notification of interim dividend payment, change to the Organization Chart and appointment of Companys executive
15 Aug 2022 18:45   Financial Statement Quarter 2/2022 (Reviewed)
more

Company Profile
Address 496 Moo.9 Samrong Nuae District, Muaeng Samutprakarn Samut Prakarn 10270
Telephone 0-2030-0000
Fax 0-2029-1939
URL http://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 2022 16 Mar 2021
    % /Shareholders
    38.36% 15,682 32.28% 15,753
    Foreign Shareholders 4.34% (As of 23/09/2022) Foreign Limit 49.00%
    NVDR Shareholders  3.62% (As of 23/09/2022)
    5 Yr Price Performance (Adjusted Price)
    Price Performance (Adjusted Price) Compare to Stock (%) Compare to Sector (%) Compare to Market (%)
    5 Days -2.75 -2.16 -2.83
    20 Days 1.92 0.99 2.04
    60 Days 6.00 -1.71 1.19
    120 Days -5.36 -8.49 -2.68
    YTD -6.19 -10.50 -4.71
    P/E (X) 7.63 19.99 18.00
    P/BV (X) 1.65 1.38 1.63
    Turnover Ratio (%) 0.26 0.25 0.73

    Top 10 Shareholders(@29 Aug 2022) Share %
    1. นาย PEERAPONG JAROON-EK 713,066,054 29.06
    2. PEERADA CAPITAL CO., LTD 618,779,918 25.21
    3. MRS. ARADA JAROON-EK 169,105,456 6.89
    4. MR. SOMPONG CHONECADEEDUMRONGKUL 99,816,900 4.07
    5. บริษัท Thai NVDR Company Limited 84,618,197 3.45
    6. บริษัท ไทยประกันชีวิต จำกัด (มหาชน) 50,834,000 2.07
    7. MRS. VARUNEE CHONKADEEDAMRONGGUL 38,790,000 1.58
    8. นาง พรรณี พิทยายน 33,945,575 1.38
    9. STATE STREET EUROPE LIMITED 28,170,077 1.15
    10. BNY MELLON NOMINEES LIMITED 14,540,900 0.59

    Management Position
    1. Mr. LUCKSANANOI PUNKRASAMEE CHAIRMAN OF THE BOARD / 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. PITIPONG TRINURUK CO - CHIEF EXECUTIVE OFFICER
    5. Mr. NIWAT LAMUNPANDH DIRECTOR
    6. Mr. MAYTA CHANCHAMCHARAT DIRECTOR
    7. Mrs. ARADA JAROON-EK DIRECTOR
    8. Mr. SAHAS TREETIPBUT INDEPENDENT DIRECTOR / CHAIRMAN OF AUDIT COMMITTEE
    9. ACM BUREERAT RATANAVANICH INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    10. Mr. CHINAPAT VISUTTIPAT INDEPENDENT DIRECTOR / AUDIT COMMITTEE
    Accumulated: Turnover Ratio, Value Trade/Day
    Statistics YTD
    23 Sep 2022
    2021
    30 Dec 2021
    2020
    30 Dec 2020
    Listed share (M.) 2,454.12  2,452.86  2,452.86 
    Market Cap (MB.) 26,013.70  27,717.35  18,519.11 
    Price (B./share) 10.60  11.30  7.55 
    BVPS (B./Share) 6.44  5.10  4.47 
    P/BV (X) 1.65  2.22  1.69 
    P/E (X) 7.63  9.15  6.38 
    Turnover Ratio (%) 56.34  160.94  120.90 
    Value Trade/Day (MB.) 86.17  148.23  73.51 
    Beta 1.50  1.09  1.20 
     
    Rate of Return YTD  2021  2020 
    Price Change (%) -6.19  49.67  7.86 
    Dividend Yield (%) 5.09  4.34  6.55 
    Payout Ratio 0.41  0.49  0.25 
    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 2022 - 30 Jun 2022 0.15 Baht 13 Sep 2022 Cash
    01 Jul 2021 - 31 Dec 2021 0.42 Baht 24 May 2022 Cash
    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
     
    Auditor
    (Effective Until 31/12/2022)
    MR. TERMPHONG OPANAPHAN/EY OFFICE LIMITED
    Miss KOSUM CHA-EM/EY OFFICE LIMITED
    MS. SINEENART JIRACHAIKHUANKHAN/EY OFFICE 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.) 6M/2022 
    (01/01/22 
    -30/06/22) 
    6M/2021 
    (01/01/21 
    -30/06/21) 
    2021 
    (01/01/21 
    -31/12/21) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Cash And Cash Equivalents 1,643.68 936.28 1,965.84 808.08 1,329.73
    A/R Net 2,848.91 643.32 1,305.71 313.57 530.50
    Inventories 22,905.01 21,086.72 22,846.13 23,429.71 22,582.09
    Current Assets 30,573.76 25,668.77 28,056.35 26,503.24 26,480.81
    PP&E Net 3,162.43 1,686.21 1,941.67 1,808.14 1,718.04
    Non-Current Assets 10,440.69 7,335.51 7,342.10 7,190.33 5,598.67
    Total Assets 41,014.45 33,004.28 35,398.44 33,693.57 32,079.48
    OD 587.75 704.35 793.42 592.98 1,388.74
    A/P Net 2,383.95 2,851.92 2,218.52 2,873.54 2,574.40
    Current portion of LT 5,194.59 7,378.63 6,154.82 8,574.91 5,055.26
    Current Liabilities 11,650.88 13,663.10 11,811.14 13,567.61 10,822.20
    Non-Current Liabilities 12,331.88 6,633.07 7,647.30 8,117.95 10,323.41
    Total Liabilities 23,982.75 20,296.18 19,458.44 21,685.57 21,145.61
    Authorized Capital 1,227.06 1,545.78 1,545.78 1,545.78 1,545.78
    Paid-Up Capital 1,227.06 1,226.43 1,226.43 1,226.43 1,226.43
    Premium (Discount) on Share Capital 2,347.55 2,322.61 2,333.64 2,319.75 2,309.98
    Retained Earnings (Deficit) 10,587.61 8,503.06 9,725.11 7,785.47 6,089.25
    Treasury Stock - - - - -
    Shares Of The Company Held By Subsidiaries - - - - -
    Other Components Of Equity 1,650.11 43.23 1,651.91 41.72 30.99
     - Surplus (Deficits) 1,608.12 - 1,608.12 - -
    Shareholders' Equity 15,812.33 12,095.33 14,937.09 11,373.38 9,656.64
    Minority Interest 1,219.37 612.77 1,002.91 634.62 1,277.22
    more
    Statement of Comprehensive Income (MB.) 6M/2022 
    (01/01/22 
    -30/06/22) 
    6M/2021 
    (01/01/21 
    -30/06/21) 
    2021 
    (01/01/21 
    -31/12/21) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Revenue From Operations 6,578.76 7,034.77 14,548.13 10,485.70 13,197.49
    Other Income 375.49 264.32 711.40 431.71 465.82
    Total Revenues 6,970.51 7,301.86 15,266.93 10,933.37 13,663.56
    Costs 3,827.31 4,248.42 9,018.39 6,307.79 6,934.19
    Selling And Administrative Expenses 1,366.25 1,114.11 2,344.09 1,822.22 2,687.27
    Total Cost And Expenses 5,193.56 5,362.53 11,362.48 8,130.01 9,621.46
    EBITDA 2,850.23 2,448.30 4,721.42 3,753.25 4,380.34
    Depre. & Amor. 117.13 88.12 182.60 165.01 118.66
    EBIT 2,733.10 2,360.18 4,538.82 3,588.24 4,261.68
    Net Profit : Owners Of The Parent 1,893.23 1,677.07 3,193.93 2,661.89 3,027.13
    EPS (B.) 0.77 0.68 1.30 1.09 1.24
    more
    Statement of Cash Flow (MB.) 6M/2022 
    (01/01/22 
    -30/06/22) 
    6M/2021 
    (01/01/21 
    -30/06/21) 
    2021 
    (01/01/21 
    -31/12/21) 
    2020 
    (01/01/20 
    -31/12/20) 
    2019 
    (01/01/19 
    -31/12/19) 
    Accounting Type Consolidate Consolidate Consolidate Consolidate Consolidate
    Operating Cash Flow -2,205.84 1,199.74 709.61 462.73 -1,705.41
    Investing Cash Flow -1,400.38 936.47 488.31 14.35 -1,507.00
    Financing Cash Flow 3,284.06 -2,008.00 -40.16 -998.74 2,722.98
    Net Cash Flow -322.16 128.21 1,157.76 -521.66 -489.44
    more
    Annualized: ROE, ROA
    Ratios 6M/2022  6M/2021  2021  2020 
    Current Ratio (X) 2.62 1.88 2.38 1.95
    ROE (%) 24.44 26.34 24.28 25.32
    ROA (%) 13.27 12.29 13.14 10.91
    D/E (X) 1.41 1.60 1.22 1.81
    Total Asset Turnover (X) 0.40 0.38 0.44 0.33
    Gross Profit Margin (%) 41.82 39.61 38.01 39.84
    EBIT Margin (%) 39.21 32.32 29.73 32.82
    Net Profit Margin (%) 30.26 24.34 22.12 25.28

    Information only PP, PO, XR and XD
    Capital Movement (Last 3 Year)
    Date CA Type Changed paid up share Paid up share Par
    No Information Found

    Growth Rate (%) 6M/2022  6M/2021  2021  2020 
    Sales Growth -6.48 31.79 38.74 -20.55
    COGs Growth -9.91 33.98 42.97 -9.03
    Total Revenue Growth -4.54 32.28 39.64 -19.98
    Total Expense Growth -3.15 31.90 39.76 -15.50
    Net Profit Growth 12.89 28.78 19.99 -12.07

    Annualized
    Cash Cycle 6M/2022  6M/2021  2021  2020 
    A/R Turnover (Times) N/A 69.75 92.79 24.85
    Avg. Collection Period (Days) - 5.23 3.93 14.69
    Inventory Turnover (Times) 0.39 0.34 0.39 0.27
    Avg. Inventory Period (Days) 933.84 1,073.84 936.46 1,331.24
    A/P Turnover (Times) 3.28 3.01 3.54 2.32
    Avg. Payment Period (Days) 111.15 121.25 103.04 157.62
    Cash Cycle (Days) 822.70 957.82 837.35 1,188.30


    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.