[PAVREIT] YoY Quarter Result on 31-Dec-2021 [#4]

Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 167.74%
YoY- 276.89%
Quarter Report
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 124,276 130,794 145,962 147,059 129,448 117,463 103,459 3.09%
PBT 53,566 -30,282 74,722 100,280 82,619 131,729 102,076 -10.18%
Tax 0 0 0 0 0 0 0 -
NP 53,566 -30,282 74,722 100,280 82,619 131,729 102,076 -10.18%
-
NP to SH 53,566 -30,282 74,722 100,280 82,619 131,729 102,076 -10.18%
-
Tax Rate 0.00% - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 70,710 161,076 71,240 46,779 46,829 -14,266 1,383 92.53%
-
Net Worth 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3,919,239 3,854,425 -0.32%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 78,691 76,691 124,619 134,829 129,569 123,269 125,027 -7.41%
Div Payout % 146.91% 0.00% 166.78% 134.45% 156.83% 93.58% 122.49% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3,919,239 3,854,425 -0.32%
NOSH 3,050,059 3,043,332 3,041,090 3,036,704 3,027,333 3,021,307 3,019,999 0.16%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 43.10% -23.15% 51.19% 68.19% 63.82% 112.15% 98.66% -
ROE 1.42% -0.80% 1.94% 2.61% 2.10% 3.36% 2.65% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.07 4.30 4.80 4.84 4.28 3.89 3.43 2.88%
EPS 1.76 -1.00 2.46 3.30 2.73 4.36 3.38 -10.29%
DPS 2.58 2.52 4.10 4.44 4.28 4.08 4.14 -7.57%
NAPS 1.2392 1.2421 1.2677 1.2656 1.3004 1.2972 1.2763 -0.49%
Adjusted Per Share Value based on latest NOSH - 3,050,059
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 4.07 4.28 4.78 4.82 4.24 3.85 3.39 3.09%
EPS 1.75 -0.99 2.45 3.28 2.71 4.32 3.34 -10.20%
DPS 2.58 2.51 4.08 4.42 4.24 4.04 4.10 -7.42%
NAPS 1.2381 1.2382 1.2622 1.2589 1.2895 1.2838 1.2626 -0.32%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.25 1.50 1.74 1.64 1.61 1.90 1.55 -
P/RPS 30.68 34.90 36.23 33.87 37.65 48.87 45.24 -6.26%
P/EPS 71.18 -150.75 70.78 49.66 58.99 43.58 45.86 7.59%
EY 1.40 -0.66 1.41 2.01 1.70 2.29 2.18 -7.10%
DY 2.06 1.68 2.36 2.71 2.66 2.15 2.67 -4.22%
P/NAPS 1.01 1.21 1.37 1.30 1.24 1.46 1.21 -2.96%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 27/01/22 27/01/21 23/01/20 29/01/19 25/01/18 19/01/17 14/01/16 -
Price 1.25 1.37 1.73 1.75 1.55 1.82 1.55 -
P/RPS 30.68 31.88 36.03 36.14 36.25 46.81 45.24 -6.26%
P/EPS 71.18 -137.68 70.37 52.99 56.80 41.74 45.86 7.59%
EY 1.40 -0.73 1.42 1.89 1.76 2.40 2.18 -7.10%
DY 2.06 1.84 2.37 2.54 2.76 2.24 2.67 -4.22%
P/NAPS 1.01 1.10 1.36 1.38 1.19 1.40 1.21 -2.96%

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