[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 93.05%
YoY- 13.23%
Quarter Report
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 150,922 554,977 407,918 266,570 131,510 490,001 360,553 -44.07%
PBT 69,231 288,684 188,404 126,157 65,349 249,447 166,828 -44.39%
Tax 0 0 0 0 0 0 0 -
NP 69,231 288,684 188,404 126,157 65,349 249,447 166,828 -44.39%
-
NP to SH 69,231 288,684 188,404 126,157 65,349 249,447 166,828 -44.39%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 81,691 266,293 219,514 140,413 66,161 240,554 193,725 -43.79%
-
Net Worth 3,842,733 3,843,253 3,874,344 3,951,303 3,882,647 3,936,744 3,854,604 -0.20%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 266,622 131,683 131,953 - 249,452 119,898 -
Div Payout % - 92.36% 69.89% 104.59% - 100.00% 71.87% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 3,842,733 3,843,253 3,874,344 3,951,303 3,882,647 3,936,744 3,854,604 -0.20%
NOSH 3,039,020 3,036,704 3,036,704 3,034,503 3,034,503 3,027,333 3,027,731 0.24%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 45.87% 52.02% 46.19% 47.33% 49.69% 50.91% 46.27% -
ROE 1.80% 7.51% 4.86% 3.19% 1.68% 6.34% 4.33% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.97 18.28 13.44 8.77 4.33 16.19 11.91 -44.18%
EPS 2.28 9.51 6.21 4.16 2.16 8.24 5.51 -44.50%
DPS 0.00 8.78 4.34 4.34 0.00 8.24 3.96 -
NAPS 1.265 1.2656 1.2769 1.2996 1.2795 1.3004 1.2731 -0.42%
Adjusted Per Share Value based on latest NOSH - 3,034,503
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 4.12 15.16 11.14 7.28 3.59 13.39 9.85 -44.10%
EPS 1.89 7.89 5.15 3.45 1.79 6.81 4.56 -44.43%
DPS 0.00 7.28 3.60 3.60 0.00 6.81 3.28 -
NAPS 1.0497 1.0499 1.0584 1.0794 1.0606 1.0754 1.053 -0.20%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.82 1.64 1.60 1.78 1.37 1.61 1.75 -
P/RPS 36.63 8.97 11.90 20.30 31.61 9.95 14.70 83.90%
P/EPS 79.86 17.25 25.77 42.90 63.62 19.54 31.76 85.01%
EY 1.25 5.80 3.88 2.33 1.57 5.12 3.15 -46.02%
DY 0.00 5.35 2.71 2.44 0.00 5.12 2.26 -
P/NAPS 1.44 1.30 1.25 1.37 1.07 1.24 1.37 3.38%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 25/04/19 29/01/19 25/10/18 26/07/18 26/04/18 25/01/18 26/10/17 -
Price 1.81 1.75 1.57 1.65 1.44 1.55 1.73 -
P/RPS 36.43 9.58 11.68 18.82 33.23 9.58 14.53 84.65%
P/EPS 79.42 18.41 25.28 39.77 66.87 18.81 31.40 85.74%
EY 1.26 5.43 3.96 2.51 1.50 5.32 3.18 -46.08%
DY 0.00 5.02 2.76 2.63 0.00 5.32 2.29 -
P/NAPS 1.43 1.38 1.23 1.27 1.13 1.19 1.36 3.40%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment