Origin Property Public Company Limited
SET:ORI.BK
4.4 (THB) • At close November 7, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) THB.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,051.845 | 2,738.776 | 2,239.828 | 4,785.189 | 3,362.927 | 3,477.802 | 4,485.775 | 3,332.324 | 3,266.964 | 3,311.795 | 3,694.259 | 3,819.103 | 3,404.603 | 3,630.163 | 2,748.12 | 2,399.755 | 3,216.37 | 2,121.453 | 3,436.639 | 3,511.947 | 3,105.806 | 3,143.101 | 5,874.461 | 3,658.321 | 3,821.131 | 2,395.134 | 5,075.293 | 1,665.346 | 1,161.492 | 862.72 | 1,284.99 | 876.802 | 470.901 | 520.375 | 692.588 | 254.163 | 581.319 | 482.03 | 263.122 | 170.997 | 41.637 | 83.685 |
Kosten van de omzet
| 2,022.89 | 1,436.738 | 1,453.225 | 2,809.023 | 1,546.281 | 1,643.261 | 2,504.124 | 1,845.343 | 1,856.995 | 1,970.317 | 2,280.211 | 2,489.76 | 2,042.565 | 2,205.858 | 1,710.24 | 1,426.576 | 1,996.589 | 1,174.38 | 1,821.051 | 1,797.174 | 1,613.711 | 1,702.254 | 3,339.771 | 1,923.128 | 2,139.311 | 1,208.789 | 3,691.234 | 886.062 | 625.706 | 459.435 | 676.426 | 500.768 | 264.234 | 284.59 | 384.784 | 143.563 | 344.572 | 275.845 | 156.614 | 101.289 | 19.768 | 42.515 |
Brutowinst
| 1,028.955 | 1,302.038 | 786.603 | 1,976.166 | 1,816.646 | 1,834.541 | 1,981.652 | 1,486.981 | 1,409.969 | 1,341.478 | 1,414.047 | 1,329.343 | 1,362.038 | 1,424.305 | 1,037.88 | 973.179 | 1,219.781 | 947.073 | 1,615.589 | 1,714.773 | 1,492.095 | 1,440.847 | 2,534.69 | 1,735.193 | 1,681.82 | 1,186.345 | 1,384.058 | 779.284 | 535.786 | 403.285 | 608.564 | 376.034 | 206.667 | 235.785 | 307.803 | 110.6 | 236.747 | 206.185 | 106.507 | 69.708 | 21.869 | 41.17 |
Brutowinstmarge
| 0.337 | 0.475 | 0.351 | 0.413 | 0.54 | 0.528 | 0.442 | 0.446 | 0.432 | 0.405 | 0.383 | 0.348 | 0.4 | 0.392 | 0.378 | 0.406 | 0.379 | 0.446 | 0.47 | 0.488 | 0.48 | 0.458 | 0.431 | 0.474 | 0.44 | 0.495 | 0.273 | 0.468 | 0.461 | 0.467 | 0.474 | 0.429 | 0.439 | 0.453 | 0.444 | 0.435 | 0.407 | 0.428 | 0.405 | 0.408 | 0.525 | 0.492 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 253.148 | 261.815 | 386.857 | 244.331 | 248.277 | 198.131 | -202.221 | 325.467 | 361.503 | 278.449 | 215.875 | 193.395 | 148.345 | 183.671 | 122.836 | 140.073 | 113.277 | 126.327 | 145.133 | 120.007 | 132.61 | 122.342 | 137.248 | 102.234 | 94.389 | 91.235 | 109.421 | 64.922 | 47.315 | 51.642 | 50.901 | 46.555 | 37.528 | 26.986 | 45.37 | 25.919 | 21.662 | 15.897 | 21.421 | 11.325 | 13.073 | 9.476 |
Verkoop- en marketingkosten
| 366.944 | 400.078 | 662.98 | 537.621 | 520.043 | 509.39 | 529.469 | 412.354 | 379.407 | 346.894 | 437.436 | 383.276 | 391.199 | 390.892 | 337.132 | 327.468 | 306.007 | 349.104 | 455.05 | 585.934 | 514.602 | 611.592 | 1,083.963 | 562.252 | 505.076 | 295.244 | 532.64 | 302.036 | 196.206 | 148.299 | 170.688 | 137.193 | 91.493 | 108.571 | 113.481 | 57.605 | 63.238 | 61.12 | 37.467 | 24.231 | 13.802 | 16.383 |
Verkoop-, algemene en administratieve kosten
| 620.092 | 661.893 | 1,049.837 | 781.952 | 768.32 | 707.521 | 327.248 | 737.821 | 740.91 | 625.343 | 653.312 | 576.671 | 539.544 | 574.563 | 459.968 | 467.541 | 419.284 | 475.431 | 600.183 | 705.941 | 647.212 | 733.934 | 1,221.211 | 664.486 | 599.465 | 386.479 | 642.061 | 366.958 | 243.521 | 199.941 | 221.589 | 183.748 | 129.021 | 135.557 | 158.851 | 83.524 | 84.9 | 77.017 | 58.888 | 35.556 | 26.875 | 25.859 |
Overige kosten
| -69.079 | 0 | 0 | 0 | 0 | -48.225 | -115.193 | -316.822 | -214.448 | -161.041 | -250.324 | -196.761 | -152.238 | -112.082 | -124.064 | -134.748 | -70.777 | -102.124 | 115.726 | 81.533 | 171.671 | 96.891 | -191.208 | 62.178 | 311.977 | 78.531 | 524.178 | 27.479 | 14.938 | 15.217 | 14.227 | 7.892 | 17.979 | 11.236 | 12.07 | 16.177 | 9.296 | 7.441 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 620.092 | 661.893 | 1,049.837 | 756.672 | 753.588 | 659.296 | 212.055 | 420.999 | 526.462 | 464.302 | 402.988 | 379.91 | 387.306 | 462.481 | 335.903 | 332.793 | 348.507 | 373.307 | 485.021 | 624.408 | 475.541 | 637.043 | 959.224 | 664.486 | 548.966 | 307.948 | 642.061 | 366.958 | 228.583 | 184.724 | 207.362 | 175.856 | 111.042 | 124.321 | 146.782 | 67.347 | 75.604 | 69.576 | 58.888 | 35.556 | 26.875 | 25.859 |
Bedrijfsresultaat
| 408.863 | 640.145 | -263.234 | 1,646.853 | 1,471.599 | 1,310.833 | 1,198.888 | 1,249.877 | 1,504.008 | 835.52 | 1,215.794 | 1,056.579 | 1,219.288 | 1,088.82 | 704.629 | 644.543 | 876.501 | 573.766 | 1,130.568 | 1,090.365 | 1,016.554 | 803.804 | 1,575.466 | 1,070.707 | 1,132.854 | 878.397 | 741.997 | 412.326 | 307.203 | 218.561 | 401.203 | 200.178 | 95.625 | 111.464 | 161.022 | 43.253 | 161.143 | 136.609 | 47.62 | 34.152 | -5.006 | 15.311 |
Bedrijfsresultaat ratio
| 0.134 | 0.234 | -0.118 | 0.344 | 0.438 | 0.377 | 0.267 | 0.375 | 0.46 | 0.252 | 0.329 | 0.277 | 0.358 | 0.3 | 0.256 | 0.269 | 0.273 | 0.27 | 0.329 | 0.31 | 0.327 | 0.256 | 0.268 | 0.293 | 0.296 | 0.367 | 0.146 | 0.248 | 0.264 | 0.253 | 0.312 | 0.228 | 0.203 | 0.214 | 0.232 | 0.17 | 0.277 | 0.283 | 0.181 | 0.2 | -0.12 | 0.183 |
Totaal overige inkomsten en kosten netto
| 208.648 | 317.677 | 135.405 | 271.664 | 317.532 | -132.917 | 217.711 | -73.136 | -2.114 | 228.519 | 129.734 | 83.782 | 247.181 | 173.673 | 153.069 | 250.465 | 61.44 | 319.897 | 137.862 | -75.765 | -10.069 | 168.366 | -275.98 | 190.58 | 225.4 | -178.591 | 682.217 | 292.033 | 14.938 | 15.217 | 14.227 | 7.892 | 17.979 | 11.236 | 12.07 | 16.177 | 9.296 | 7.441 | -1.898 | -0.469 | -0.011 | -1.03 |
Inkomen voor belasting
| 617.511 | 957.822 | -127.829 | 1,378.177 | 1,276.643 | 1,177.916 | 1,416.599 | 1,176.741 | 1,501.894 | 1,064.039 | 1,066.306 | 959.065 | 1,147.028 | 1,069.713 | 786.779 | 843.824 | 870.818 | 823.359 | 1,193.996 | 939.661 | 942.983 | 912.26 | 1,214.342 | 1,187.854 | 1,301.311 | 652.856 | 1,376.471 | 702.46 | 305.92 | 218.5 | 399.553 | 197.786 | 93.417 | 110.927 | 158.219 | 39.096 | 155.844 | 131.634 | 45.722 | 33.683 | -5.017 | 14.281 |
Inkomen voor belasting ratio
| 0.202 | 0.35 | -0.057 | 0.288 | 0.38 | 0.339 | 0.316 | 0.353 | 0.46 | 0.321 | 0.289 | 0.251 | 0.337 | 0.295 | 0.286 | 0.352 | 0.271 | 0.388 | 0.347 | 0.268 | 0.304 | 0.29 | 0.207 | 0.325 | 0.341 | 0.273 | 0.271 | 0.422 | 0.263 | 0.253 | 0.311 | 0.226 | 0.198 | 0.213 | 0.228 | 0.154 | 0.268 | 0.273 | 0.174 | 0.197 | -0.12 | 0.171 |
Belastingkosten
| 131.915 | 206.997 | 38.481 | 230.259 | 278.222 | 261.065 | 259.819 | 230.424 | 235.308 | 221.544 | 225.529 | 199.967 | 237.868 | 201.655 | 127.133 | 122.045 | 163.74 | 147.483 | 244.263 | 206.154 | 205.817 | 191.958 | 249.985 | 284.697 | 281.621 | 164.306 | 322.482 | 146.496 | 67.375 | 46.59 | 79.031 | 39.796 | 20.516 | 22.746 | 33.229 | 7.546 | 31.189 | 26.349 | 9.244 | 6.741 | 0.449 | 2.829 |
Nettowinst
| 451.7 | 464.092 | 46.89 | 1,000.419 | 873.074 | 797.85 | 1,033.373 | 847.936 | 1,155.286 | 737.941 | 807.848 | 709.016 | 852.002 | 825.069 | 642.461 | 717.138 | 707.173 | 595.122 | 881.935 | 687.311 | 737.292 | 720.595 | 938.159 | 891.567 | 1,019.381 | 488.846 | 1,054.14 | 556.09 | 238.727 | 171.926 | 317.928 | 158.225 | 73.098 | 88.312 | 124.829 | 31.553 | 124.655 | 105.285 | 36.478 | 26.942 | -4.568 | 11.452 |
Nettowinstmarge
| 0.148 | 0.169 | 0.021 | 0.209 | 0.26 | 0.229 | 0.23 | 0.254 | 0.354 | 0.223 | 0.219 | 0.186 | 0.25 | 0.227 | 0.234 | 0.299 | 0.22 | 0.281 | 0.257 | 0.196 | 0.237 | 0.229 | 0.16 | 0.244 | 0.267 | 0.204 | 0.208 | 0.334 | 0.206 | 0.199 | 0.247 | 0.18 | 0.155 | 0.17 | 0.18 | 0.124 | 0.214 | 0.218 | 0.139 | 0.158 | -0.11 | 0.137 |
WPA (Winst Per Aandeel)
| 0.18 | 0.19 | 0.019 | 0.41 | 0.36 | 0.33 | 0.42 | 0.35 | 0.47 | 0.3 | 0.34 | 0.29 | 0.35 | 0.34 | 0.26 | 0.29 | 0.29 | 0.24 | 0.36 | 0.28 | 0.3 | 0.29 | 0.38 | 0.36 | 0.42 | 0.2 | 0.43 | 0.11 | 0.069 | 0.035 | 0.14 | 0.067 | 0.033 | 0.02 | 0.054 | 0.017 | 0.07 | 0.06 | 0.021 | 0.016 | -0.003 | 0.007 |
Verwaterde WPA
| 0.18 | 0.19 | 0.019 | 0.41 | 0.36 | 0.33 | 0.42 | 0.35 | 0.47 | 0.3 | 0.34 | 0.29 | 0.35 | 0.34 | 0.26 | 0.29 | 0.29 | 0.24 | 0.36 | 0.28 | 0.3 | 0.29 | 0.38 | 0.36 | 0.42 | 0.2 | 0.43 | 0.11 | 0.069 | 0.035 | 0.14 | 0.067 | 0.033 | 0.02 | 0.054 | 0.017 | 0.07 | 0.06 | 0.021 | 0.016 | -0.003 | 0.007 |
EBITDA
| 987.166 | 805.905 | -56.743 | 1,217.544 | 1,134.588 | 1,245.549 | 1,555.303 | 1,188.646 | 1,323.634 | 877.887 | 993.832 | 972.036 | 1,022.349 | 1,057.173 | 904.457 | 933.235 | 973.295 | 761.5 | 1,148.723 | 1,007.44 | 977.64 | 787.73 | 1,340.478 | 981.299 | 1,388.492 | 727.744 | 1,095.393 | 454.682 | 320.025 | 229.81 | 413.228 | 210.817 | 105.146 | 120.636 | 164.977 | 53.229 | 169.462 | 142.389 | 50.987 | 36.839 | -2.894 | 17.356 |
EBITDA ratio
| 0.323 | 0.294 | -0.025 | 0.254 | 0.337 | 0.358 | 0.347 | 0.357 | 0.405 | 0.265 | 0.269 | 0.255 | 0.3 | 0.291 | 0.329 | 0.389 | 0.303 | 0.359 | 0.334 | 0.287 | 0.315 | 0.251 | 0.228 | 0.268 | 0.363 | 0.304 | 0.216 | 0.273 | 0.276 | 0.266 | 0.322 | 0.24 | 0.223 | 0.232 | 0.238 | 0.209 | 0.292 | 0.295 | 0.194 | 0.215 | -0.07 | 0.207 |