[PAVREIT] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 98.03%
YoY- 6.7%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 266,570 239,197 224,694 207,993 199,890 185,855 168,164 7.97%
PBT 126,157 111,421 121,025 119,784 112,266 106,227 95,569 4.73%
Tax 0 0 0 0 0 0 0 -
NP 126,157 111,421 121,025 119,784 112,266 106,227 95,569 4.73%
-
NP to SH 126,157 111,421 121,025 119,784 112,266 106,227 95,569 4.73%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 140,413 127,776 103,669 88,209 87,624 79,628 72,595 11.61%
-
Net Worth 3,951,303 3,917,598 3,848,353 3,811,364 3,523,587 3,410,398 2,855,048 5.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 131,953 119,898 125,552 123,404 115,576 109,838 100,978 4.55%
Div Payout % 104.59% 107.61% 103.74% 103.02% 102.95% 103.40% 105.66% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,951,303 3,917,598 3,848,353 3,811,364 3,523,587 3,410,398 2,855,048 5.56%
NOSH 3,034,503 3,027,744 3,018,079 3,017,229 3,009,812 3,009,263 3,005,314 0.16%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 47.33% 46.58% 53.86% 57.59% 56.16% 57.16% 56.83% -
ROE 3.19% 2.84% 3.14% 3.14% 3.19% 3.11% 3.35% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.77 7.90 7.44 6.89 6.64 6.18 5.60 7.75%
EPS 4.16 3.68 4.01 3.97 3.73 3.53 3.18 4.57%
DPS 4.34 3.96 4.16 4.09 3.84 3.65 3.36 4.35%
NAPS 1.2996 1.2939 1.2751 1.2632 1.1707 1.1333 0.95 5.35%
Adjusted Per Share Value based on latest NOSH - 3,009,898
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 7.28 6.53 6.14 5.68 5.46 5.08 4.59 7.98%
EPS 3.45 3.04 3.31 3.27 3.07 2.90 2.61 4.75%
DPS 3.60 3.28 3.43 3.37 3.16 3.00 2.76 4.52%
NAPS 1.0794 1.0702 1.0513 1.0412 0.9625 0.9316 0.7799 5.56%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.78 1.76 1.73 1.49 1.35 1.51 1.22 -
P/RPS 20.30 22.28 23.24 21.61 20.33 24.45 21.80 -1.18%
P/EPS 42.90 47.83 43.14 37.53 36.19 42.78 38.36 1.88%
EY 2.33 2.09 2.32 2.66 2.76 2.34 2.61 -1.87%
DY 2.44 2.25 2.40 2.74 2.84 2.42 2.75 -1.97%
P/NAPS 1.37 1.36 1.36 1.18 1.15 1.33 1.28 1.13%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 27/07/17 28/07/16 30/07/15 17/07/14 01/08/13 06/08/12 -
Price 1.65 1.75 1.80 1.54 1.36 1.45 1.34 -
P/RPS 18.82 22.15 24.18 22.34 20.48 23.48 23.95 -3.93%
P/EPS 39.77 47.55 44.89 38.79 36.46 41.08 42.14 -0.95%
EY 2.51 2.10 2.23 2.58 2.74 2.43 2.37 0.96%
DY 2.63 2.26 2.31 2.66 2.82 2.52 2.51 0.78%
P/NAPS 1.27 1.35 1.41 1.22 1.16 1.28 1.41 -1.72%

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