[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -73.8%
YoY- 14.61%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 554,977 407,918 266,570 131,510 490,001 360,553 239,197 74.99%
PBT 288,684 188,404 126,157 65,349 249,447 166,828 111,421 88.31%
Tax 0 0 0 0 0 0 0 -
NP 288,684 188,404 126,157 65,349 249,447 166,828 111,421 88.31%
-
NP to SH 288,684 188,404 126,157 65,349 249,447 166,828 111,421 88.31%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 266,293 219,514 140,413 66,161 240,554 193,725 127,776 62.93%
-
Net Worth 3,843,253 3,874,344 3,951,303 3,882,647 3,936,744 3,854,604 3,917,598 -1.26%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 266,622 131,683 131,953 - 249,452 119,898 119,898 70.12%
Div Payout % 92.36% 69.89% 104.59% - 100.00% 71.87% 107.61% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,843,253 3,874,344 3,951,303 3,882,647 3,936,744 3,854,604 3,917,598 -1.26%
NOSH 3,036,704 3,036,704 3,034,503 3,034,503 3,027,333 3,027,731 3,027,744 0.19%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 52.02% 46.19% 47.33% 49.69% 50.91% 46.27% 46.58% -
ROE 7.51% 4.86% 3.19% 1.68% 6.34% 4.33% 2.84% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 18.28 13.44 8.77 4.33 16.19 11.91 7.90 74.67%
EPS 9.51 6.21 4.16 2.16 8.24 5.51 3.68 87.99%
DPS 8.78 4.34 4.34 0.00 8.24 3.96 3.96 69.78%
NAPS 1.2656 1.2769 1.2996 1.2795 1.3004 1.2731 1.2939 -1.45%
Adjusted Per Share Value based on latest NOSH - 3,034,503
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 15.16 11.14 7.28 3.59 13.39 9.85 6.53 75.06%
EPS 7.89 5.15 3.45 1.79 6.81 4.56 3.04 88.53%
DPS 7.28 3.60 3.60 0.00 6.81 3.28 3.28 69.90%
NAPS 1.0499 1.0584 1.0794 1.0606 1.0754 1.053 1.0702 -1.26%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.64 1.60 1.78 1.37 1.61 1.75 1.76 -
P/RPS 8.97 11.90 20.30 31.61 9.95 14.70 22.28 -45.38%
P/EPS 17.25 25.77 42.90 63.62 19.54 31.76 47.83 -49.23%
EY 5.80 3.88 2.33 1.57 5.12 3.15 2.09 97.11%
DY 5.35 2.71 2.44 0.00 5.12 2.26 2.25 77.86%
P/NAPS 1.30 1.25 1.37 1.07 1.24 1.37 1.36 -2.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 25/10/18 26/07/18 26/04/18 25/01/18 26/10/17 27/07/17 -
Price 1.75 1.57 1.65 1.44 1.55 1.73 1.75 -
P/RPS 9.58 11.68 18.82 33.23 9.58 14.53 22.15 -42.72%
P/EPS 18.41 25.28 39.77 66.87 18.81 31.40 47.55 -46.78%
EY 5.43 3.96 2.51 1.50 5.32 3.18 2.10 88.06%
DY 5.02 2.76 2.63 0.00 5.32 2.29 2.26 69.99%
P/NAPS 1.38 1.23 1.27 1.13 1.19 1.36 1.35 1.47%

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