Highlights

[PAVREIT] YoY Quarter Result on 2019-03-31 [#1]

Stock [PAVREIT]: PAVILION REAL ESTATE INVESTMENT TRUST
Announcement Date 25-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 31-Mar-2019  [#1]
Profit Trend QoQ -     -30.96%    YoY -     5.94%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 150,922 131,510 118,941 106,688 105,125 101,208 94,751 8.06%
  YoY % 14.76% 10.57% 11.48% 1.49% 3.87% 6.81% -
  Horiz. % 159.28% 138.80% 125.53% 112.60% 110.95% 106.81% 100.00%
PBT 69,231 65,349 57,021 61,471 60,489 56,631 54,272 4.14%
  YoY % 5.94% 14.61% -7.24% 1.62% 6.81% 4.35% -
  Horiz. % 127.56% 120.41% 105.07% 113.26% 111.46% 104.35% 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 69,231 65,349 57,021 61,471 60,489 56,631 54,272 4.14%
  YoY % 5.94% 14.61% -7.24% 1.62% 6.81% 4.35% -
  Horiz. % 127.56% 120.41% 105.07% 113.26% 111.46% 104.35% 100.00%
NP to SH 69,231 65,349 57,021 61,471 60,489 56,631 54,272 4.14%
  YoY % 5.94% 14.61% -7.24% 1.62% 6.81% 4.35% -
  Horiz. % 127.56% 120.41% 105.07% 113.26% 111.46% 104.35% 100.00%
Tax Rate - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Total Cost 81,691 66,161 61,920 45,217 44,636 44,577 40,479 12.41%
  YoY % 23.47% 6.85% 36.94% 1.30% 0.13% 10.12% -
  Horiz. % 201.81% 163.45% 152.97% 111.70% 110.27% 110.12% 100.00%
Net Worth 3,842,733 3,882,647 3,861,235 3,782,877 3,742,192 3,470,757 3,346,273 2.33%
  YoY % -1.03% 0.55% 2.07% 1.09% 7.82% 3.72% -
  Horiz. % 114.84% 116.03% 115.39% 113.05% 111.83% 103.72% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 3,842,733 3,882,647 3,861,235 3,782,877 3,742,192 3,470,757 3,346,273 2.33%
  YoY % -1.03% 0.55% 2.07% 1.09% 7.82% 3.72% -
  Horiz. % 114.84% 116.03% 115.39% 113.05% 111.83% 103.72% 100.00%
NOSH 3,037,734 3,034,503 3,026,284 3,013,284 3,009,402 3,012,287 2,998,453 0.22%
  YoY % 0.11% 0.27% 0.43% 0.13% -0.10% 0.46% -
  Horiz. % 101.31% 101.20% 100.93% 100.49% 100.37% 100.46% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 45.87 % 49.69 % 47.94 % 57.62 % 57.54 % 55.96 % 57.28 % -3.63%
  YoY % -7.69% 3.65% -16.80% 0.14% 2.82% -2.30% -
  Horiz. % 80.08% 86.75% 83.69% 100.59% 100.45% 97.70% 100.00%
ROE 1.80 % 1.68 % 1.48 % 1.62 % 1.62 % 1.63 % 1.62 % 1.77%
  YoY % 7.14% 13.51% -8.64% 0.00% -0.61% 0.62% -
  Horiz. % 111.11% 103.70% 91.36% 100.00% 100.00% 100.62% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.97 4.33 3.93 3.54 3.49 3.36 3.16 7.84%
  YoY % 14.78% 10.18% 11.02% 1.43% 3.87% 6.33% -
  Horiz. % 157.28% 137.03% 124.37% 112.03% 110.44% 106.33% 100.00%
EPS 2.28 2.16 1.89 2.04 2.01 1.88 1.81 3.92%
  YoY % 5.56% 14.29% -7.35% 1.49% 6.91% 3.87% -
  Horiz. % 125.97% 119.34% 104.42% 112.71% 111.05% 103.87% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2650 1.2795 1.2759 1.2554 1.2435 1.1522 1.1160 2.11%
  YoY % -1.13% 0.28% 1.63% 0.96% 7.92% 3.24% -
  Horiz. % 113.35% 114.65% 114.33% 112.49% 111.42% 103.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 3,043,332
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 4.96 4.32 3.91 3.51 3.45 3.33 3.11 8.09%
  YoY % 14.81% 10.49% 11.40% 1.74% 3.60% 7.07% -
  Horiz. % 159.49% 138.91% 125.72% 112.86% 110.93% 107.07% 100.00%
EPS 2.27 2.15 1.87 2.02 1.99 1.86 1.78 4.13%
  YoY % 5.58% 14.97% -7.43% 1.51% 6.99% 4.49% -
  Horiz. % 127.53% 120.79% 105.06% 113.48% 111.80% 104.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2627 1.2758 1.2688 1.2430 1.2296 1.1404 1.0995 2.33%
  YoY % -1.03% 0.55% 2.08% 1.09% 7.82% 3.72% -
  Horiz. % 114.84% 116.03% 115.40% 113.05% 111.83% 103.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.8200 1.3700 1.7400 1.7000 1.5300 1.3100 1.5900 -
P/RPS 36.63 31.61 44.27 48.01 43.80 38.99 50.32 -5.15%
  YoY % 15.88% -28.60% -7.79% 9.61% 12.34% -22.52% -
  Horiz. % 72.79% 62.82% 87.98% 95.41% 87.04% 77.48% 100.00%
P/EPS 79.86 63.62 92.35 83.33 76.12 69.68 87.85 -1.58%
  YoY % 25.53% -31.11% 10.82% 9.47% 9.24% -20.68% -
  Horiz. % 90.90% 72.42% 105.12% 94.85% 86.65% 79.32% 100.00%
EY 1.25 1.57 1.08 1.20 1.31 1.44 1.14 1.55%
  YoY % -20.38% 45.37% -10.00% -8.40% -9.03% 26.32% -
  Horiz. % 109.65% 137.72% 94.74% 105.26% 114.91% 126.32% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.44 1.07 1.36 1.35 1.23 1.14 1.42 0.23%
  YoY % 34.58% -21.32% 0.74% 9.76% 7.89% -19.72% -
  Horiz. % 101.41% 75.35% 95.77% 95.07% 86.62% 80.28% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 25/04/19 26/04/18 27/04/17 28/04/16 23/04/15 24/04/14 24/04/13 -
Price 1.8100 1.4400 1.7500 1.6800 1.5800 1.3900 1.6000 -
P/RPS 36.43 33.23 44.53 47.45 45.23 41.37 50.63 -5.34%
  YoY % 9.63% -25.38% -6.15% 4.91% 9.33% -18.29% -
  Horiz. % 71.95% 65.63% 87.95% 93.72% 89.33% 81.71% 100.00%
P/EPS 79.42 66.87 92.88 82.35 78.61 73.94 88.40 -1.77%
  YoY % 18.77% -28.00% 12.79% 4.76% 6.32% -16.36% -
  Horiz. % 89.84% 75.64% 105.07% 93.16% 88.93% 83.64% 100.00%
EY 1.26 1.50 1.08 1.21 1.27 1.35 1.13 1.83%
  YoY % -16.00% 38.89% -10.74% -4.72% -5.93% 19.47% -
  Horiz. % 111.50% 132.74% 95.58% 107.08% 112.39% 119.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.43 1.13 1.37 1.34 1.27 1.21 1.43 -
  YoY % 26.55% -17.52% 2.24% 5.51% 4.96% -15.38% -
  Horiz. % 100.00% 79.02% 95.80% 93.71% 88.81% 84.62% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers