[PAVREIT] YoY Annualized 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- -3.47%
YoY- 13.23%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 501,994 406,280 590,082 533,140 478,394 449,388 415,986 3.17%
PBT 103,334 89,182 256,920 252,314 222,842 242,050 239,568 -13.06%
Tax 0 0 0 0 0 0 0 -
NP 103,334 89,182 256,920 252,314 222,842 242,050 239,568 -13.06%
-
NP to SH 103,334 89,182 256,920 252,314 222,842 242,050 239,568 -13.06%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 398,660 317,098 333,162 280,826 255,552 207,338 176,418 14.53%
-
Net Worth 3,781,615 3,853,725 3,840,817 3,951,303 3,917,598 3,848,353 3,811,364 -0.13%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 111,546 97,978 267,377 263,906 239,797 251,104 246,809 -12.38%
Div Payout % 107.95% 109.86% 104.07% 104.59% 107.61% 103.74% 103.02% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,781,615 3,853,725 3,840,817 3,951,303 3,917,598 3,848,353 3,811,364 -0.13%
NOSH 3,047,723 3,043,332 3,039,020 3,034,503 3,027,744 3,018,079 3,017,229 0.16%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 20.58% 21.95% 43.54% 47.33% 46.58% 53.86% 57.59% -
ROE 2.73% 2.31% 6.69% 6.39% 5.69% 6.29% 6.29% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.47 13.35 19.42 17.54 15.80 14.89 13.79 3.00%
EPS 3.40 2.94 8.46 8.32 7.36 8.02 7.94 -13.17%
DPS 3.66 3.22 8.80 8.68 7.92 8.32 8.18 -12.53%
NAPS 1.2408 1.2665 1.2641 1.2996 1.2939 1.2751 1.2632 -0.29%
Adjusted Per Share Value based on latest NOSH - 3,034,503
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.71 11.10 16.12 14.56 13.07 12.28 11.36 3.18%
EPS 2.82 2.44 7.02 6.89 6.09 6.61 6.54 -13.07%
DPS 3.05 2.68 7.30 7.21 6.55 6.86 6.74 -12.36%
NAPS 1.033 1.0527 1.0492 1.0794 1.0702 1.0513 1.0412 -0.13%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.36 1.60 1.83 1.78 1.76 1.73 1.49 -
P/RPS 8.26 11.98 9.42 10.15 11.14 11.62 10.81 -4.38%
P/EPS 40.11 54.59 21.64 21.45 23.91 21.57 18.77 13.47%
EY 2.49 1.83 4.62 4.66 4.18 4.64 5.33 -11.90%
DY 2.69 2.01 4.81 4.88 4.50 4.81 5.49 -11.20%
P/NAPS 1.10 1.26 1.45 1.37 1.36 1.36 1.18 -1.16%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 05/08/21 23/07/20 25/07/19 26/07/18 27/07/17 28/07/16 30/07/15 -
Price 1.36 1.60 1.89 1.65 1.75 1.80 1.54 -
P/RPS 8.26 11.98 9.73 9.41 11.08 12.09 11.17 -4.90%
P/EPS 40.11 54.59 22.35 19.88 23.78 22.44 19.40 12.85%
EY 2.49 1.83 4.47 5.03 4.21 4.46 5.16 -11.42%
DY 2.69 2.01 4.66 5.26 4.53 4.62 5.31 -10.70%
P/NAPS 1.10 1.26 1.50 1.27 1.35 1.41 1.22 -1.70%

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