[PAVREIT] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
28-Jul-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 0.09%
YoY- -45.25%
Quarter Report
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 583,448 517,374 474,204 430,633 410,195 389,544 364,215 8.16%
PBT 290,987 264,183 302,539 283,578 517,993 333,289 640,863 -12.32%
Tax 0 0 0 0 0 0 0 -
NP 290,987 264,183 302,539 283,578 517,993 333,289 640,863 -12.32%
-
NP to SH 290,987 264,183 302,539 283,578 517,993 333,289 640,863 -12.32%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 292,461 253,191 171,665 147,055 -107,798 56,255 -276,648 -
-
Net Worth 3,840,817 3,951,303 3,910,453 3,854,685 3,802,103 3,520,642 3,423,290 1.93%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 268,518 261,523 242,949 250,786 247,290 227,228 215,726 3.71%
Div Payout % 92.28% 98.99% 80.30% 88.44% 47.74% 68.18% 33.66% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 3,840,817 3,951,303 3,910,453 3,854,685 3,802,103 3,520,642 3,423,290 1.93%
NOSH 3,039,020 3,034,503 3,022,222 3,023,045 3,009,898 3,007,297 3,020,639 0.10%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 49.87% 51.06% 63.80% 65.85% 126.28% 85.56% 175.96% -
ROE 7.58% 6.69% 7.74% 7.36% 13.62% 9.47% 18.72% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 19.20 17.02 15.69 14.25 13.63 12.95 12.06 8.05%
EPS 9.58 8.69 10.01 9.38 17.21 11.08 21.22 -12.40%
DPS 8.84 8.62 8.04 8.30 8.21 7.55 7.16 3.57%
NAPS 1.2641 1.2996 1.2939 1.2751 1.2632 1.1707 1.1333 1.83%
Adjusted Per Share Value based on latest NOSH - 3,023,045
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 15.94 14.13 12.95 11.76 11.21 10.64 9.95 8.16%
EPS 7.95 7.22 8.26 7.75 14.15 9.10 17.51 -12.32%
DPS 7.34 7.14 6.64 6.85 6.76 6.21 5.89 3.73%
NAPS 1.0492 1.0794 1.0682 1.053 1.0386 0.9617 0.9351 1.93%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.83 1.78 1.76 1.73 1.49 1.35 1.51 -
P/RPS 9.53 10.46 11.22 12.14 10.93 10.42 12.52 -4.44%
P/EPS 19.11 20.49 17.58 18.44 8.66 12.18 7.12 17.87%
EY 5.23 4.88 5.69 5.42 11.55 8.21 14.05 -15.17%
DY 4.83 4.84 4.57 4.80 5.51 5.59 4.74 0.31%
P/NAPS 1.45 1.37 1.36 1.36 1.18 1.15 1.33 1.44%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/07/19 26/07/18 27/07/17 28/07/16 30/07/15 17/07/14 01/08/13 -
Price 1.89 1.65 1.75 1.80 1.54 1.36 1.45 -
P/RPS 9.84 9.70 11.15 12.64 11.30 10.50 12.03 -3.29%
P/EPS 19.73 18.99 17.48 19.19 8.95 12.27 6.83 19.32%
EY 5.07 5.27 5.72 5.21 11.18 8.15 14.63 -16.18%
DY 4.68 5.22 4.59 4.61 5.33 5.55 4.94 -0.89%
P/NAPS 1.50 1.27 1.35 1.41 1.22 1.16 1.28 2.67%

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