[PAVREIT] YoY Quarter Result on 2022-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 208,222 145,798 124,276 130,794 145,962 147,059 129,448 8.24% YoY % 42.82% 17.32% -4.98% -10.39% -0.75% 13.60% - Horiz. % 160.85% 112.63% 96.00% 101.04% 112.76% 113.60% 100.00%
PBT 228,266 216,415 53,566 -30,282 74,722 100,280 82,619 18.45% YoY % 5.48% 304.02% 276.89% -140.53% -25.49% 21.38% - Horiz. % 276.29% 261.94% 64.83% -36.65% 90.44% 121.38% 100.00%
Tax 0 0 0 0 0 0 0 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NP 228,266 216,415 53,566 -30,282 74,722 100,280 82,619 18.45% YoY % 5.48% 304.02% 276.89% -140.53% -25.49% 21.38% - Horiz. % 276.29% 261.94% 64.83% -36.65% 90.44% 121.38% 100.00%
NP to SH 228,266 216,415 53,566 -30,282 74,722 100,280 82,619 18.45% YoY % 5.48% 304.02% 276.89% -140.53% -25.49% 21.38% - Horiz. % 276.29% 261.94% 64.83% -36.65% 90.44% 121.38% 100.00%
Tax Rate - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost -20,044 -70,617 70,710 161,076 71,240 46,779 46,829 - YoY % 71.62% -199.87% -56.10% 126.10% 52.29% -0.11% - Horiz. % -42.80% -150.80% 151.00% 343.97% 152.13% 99.89% 100.00%
Net Worth 4,763,379 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3.23% YoY % 21.23% 3.95% -0.01% -1.90% 0.26% -2.37% - Horiz. % 121.00% 99.80% 96.01% 96.02% 97.88% 97.63% 100.00%
Dividend 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 168,007 131,090 78,691 76,691 124,619 134,829 129,569 4.42% YoY % 28.16% 66.59% 2.61% -38.46% -7.57% 4.06% - Horiz. % 129.67% 101.17% 60.73% 59.19% 96.18% 104.06% 100.00%
Div Payout % 73.60 % 60.57 % 146.91 % - % 166.78 % 134.45 % 156.83 % -11.84% YoY % 21.51% -58.77% 0.00% 0.00% 24.05% -14.27% - Horiz. % 46.93% 38.62% 93.67% 0.00% 106.34% 85.73% 100.00%
Equity 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,763,379 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3.23% YoY % 21.23% 3.95% -0.01% -1.90% 0.26% -2.37% - Horiz. % 121.00% 99.80% 96.01% 96.02% 97.88% 97.63% 100.00%
NOSH 3,652,338 3,055,721 3,050,059 3,043,332 3,039,497 3,036,704 3,027,333 3.18% YoY % 19.52% 0.19% 0.22% 0.13% 0.09% 0.31% - Horiz. % 120.65% 100.94% 100.75% 100.53% 100.40% 100.31% 100.00%
Ratio Analysis 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 109.63 % 148.43 % 43.10 % -23.15 % 51.19 % 68.19 % 63.82 % 9.43% YoY % -26.14% 244.39% 286.18% -145.22% -24.93% 6.85% - Horiz. % 171.78% 232.58% 67.53% -36.27% 80.21% 106.85% 100.00%
ROE 4.79 % 5.51 % 1.42 % -0.80 % 1.94 % 2.61 % 2.10 % 14.73% YoY % -13.07% 288.03% 277.50% -141.24% -25.67% 24.29% - Horiz. % 228.10% 262.38% 67.62% -38.10% 92.38% 124.29% 100.00%
Per Share 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.70 4.77 4.07 4.30 4.80 4.84 4.28 4.89% YoY % 19.50% 17.20% -5.35% -10.42% -0.83% 13.08% - Horiz. % 133.18% 111.45% 95.09% 100.47% 112.15% 113.08% 100.00%
EPS 6.55 7.09 1.76 -1.00 2.46 3.30 2.73 15.70% YoY % -7.62% 302.84% 276.00% -140.65% -25.45% 20.88% - Horiz. % 239.93% 259.71% 64.47% -36.63% 90.11% 120.88% 100.00%
DPS 4.60 4.29 2.58 2.52 4.10 4.44 4.28 1.21% YoY % 7.23% 66.28% 2.38% -38.54% -7.66% 3.74% - Horiz. % 107.48% 100.23% 60.28% 58.88% 95.79% 103.74% 100.00%
NAPS 1.3042 1.2858 1.2392 1.2421 1.2677 1.2656 1.3004 0.05% YoY % 1.43% 3.76% -0.23% -2.02% 0.17% -2.68% - Horiz. % 100.29% 98.88% 95.29% 95.52% 97.49% 97.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,656,848 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.69 3.99 3.40 3.58 3.99 4.02 3.54 8.23% YoY % 42.61% 17.35% -5.03% -10.28% -0.75% 13.56% - Horiz. % 160.73% 112.71% 96.05% 101.13% 112.71% 113.56% 100.00%
EPS 6.24 5.92 1.46 -0.83 2.04 2.74 2.26 18.43% YoY % 5.41% 305.48% 275.90% -140.69% -25.55% 21.24% - Horiz. % 276.11% 261.95% 64.60% -36.73% 90.27% 121.24% 100.00%
DPS 4.59 3.58 2.15 2.10 3.41 3.69 3.54 4.42% YoY % 28.21% 66.51% 2.38% -38.42% -7.59% 4.24% - Horiz. % 129.66% 101.13% 60.73% 59.32% 96.33% 104.24% 100.00%
NAPS 1.3026 1.0744 1.0336 1.0337 1.0537 1.0510 1.0765 3.23% YoY % 21.24% 3.95% -0.01% -1.90% 0.26% -2.37% - Horiz. % 121.00% 99.80% 96.01% 96.02% 97.88% 97.63% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.2100 1.2100 1.2500 1.5000 1.7400 1.6400 1.6100 -
P/RPS 21.22 25.36 30.68 34.90 36.23 33.87 37.65 -9.11% YoY % -16.32% -17.34% -12.09% -3.67% 6.97% -10.04% - Horiz. % 56.36% 67.36% 81.49% 92.70% 96.23% 89.96% 100.00%
P/EPS 19.36 17.08 71.18 -150.75 70.78 49.66 58.99 -16.94% YoY % 13.35% -76.00% 147.22% -312.98% 42.53% -15.82% - Horiz. % 32.82% 28.95% 120.66% -255.55% 119.99% 84.18% 100.00%
EY 5.17 5.85 1.40 -0.66 1.41 2.01 1.70 20.36% YoY % -11.62% 317.86% 312.12% -146.81% -29.85% 18.24% - Horiz. % 304.12% 344.12% 82.35% -38.82% 82.94% 118.24% 100.00%
DY 3.80 3.55 2.06 1.68 2.36 2.71 2.66 6.12% YoY % 7.04% 72.33% 22.62% -28.81% -12.92% 1.88% - Horiz. % 142.86% 133.46% 77.44% 63.16% 88.72% 101.88% 100.00%
P/NAPS 0.93 0.94 1.01 1.21 1.37 1.30 1.24 -4.68% YoY % -1.06% -6.93% -16.53% -11.68% 5.38% 4.84% - Horiz. % 75.00% 75.81% 81.45% 97.58% 110.48% 104.84% 100.00%
Price Multiplier on Announcement Date 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 24/01/24 31/01/23 27/01/22 27/01/21 23/01/20 29/01/19 25/01/18 -
Price 1.2400 1.3500 1.2500 1.3700 1.7300 1.7500 1.5500 -
P/RPS 21.75 28.29 30.68 31.88 36.03 36.14 36.25 -8.16% YoY % -23.12% -7.79% -3.76% -11.52% -0.30% -0.30% - Horiz. % 60.00% 78.04% 84.63% 87.94% 99.39% 99.70% 100.00%
P/EPS 19.84 19.06 71.18 -137.68 70.37 52.99 56.80 -16.07% YoY % 4.09% -73.22% 151.70% -295.65% 32.80% -6.71% - Horiz. % 34.93% 33.56% 125.32% -242.39% 123.89% 93.29% 100.00%
EY 5.04 5.25 1.40 -0.73 1.42 1.89 1.76 19.16% YoY % -4.00% 275.00% 291.78% -151.41% -24.87% 7.39% - Horiz. % 286.36% 298.30% 79.55% -41.48% 80.68% 107.39% 100.00%
DY 3.71 3.18 2.06 1.84 2.37 2.54 2.76 5.05% YoY % 16.67% 54.37% 11.96% -22.36% -6.69% -7.97% - Horiz. % 134.42% 115.22% 74.64% 66.67% 85.87% 92.03% 100.00%
P/NAPS 0.95 1.05 1.01 1.10 1.36 1.38 1.19 -3.68% YoY % -9.52% 3.96% -8.18% -19.12% -1.45% 15.97% - Horiz. % 79.83% 88.24% 84.87% 92.44% 114.29% 115.97% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
2022 Q4.pdf 
