[PAVREIT] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -2.3%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 526,040 490,001 480,737 478,394 475,764 459,701 456,317 9.95%
PBT 261,396 249,447 222,437 222,842 228,084 312,143 240,552 5.70%
Tax 0 0 0 0 0 0 0 -
NP 261,396 249,447 222,437 222,842 228,084 312,143 240,552 5.70%
-
NP to SH 261,396 249,447 222,437 222,842 228,084 312,143 240,552 5.70%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 264,644 240,554 258,300 255,552 247,680 147,558 215,765 14.59%
-
Net Worth 3,882,647 3,936,744 3,854,604 3,917,598 3,861,235 3,919,766 3,788,392 1.65%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 249,452 159,864 239,797 - 248,989 167,620 -
Div Payout % - 100.00% 71.87% 107.61% - 79.77% 69.68% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,882,647 3,936,744 3,854,604 3,917,598 3,861,235 3,919,766 3,788,392 1.65%
NOSH 3,034,503 3,027,333 3,027,731 3,027,744 3,026,284 3,021,713 3,022,010 0.27%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 49.69% 50.91% 46.27% 46.58% 47.94% 67.90% 52.72% -
ROE 6.73% 6.34% 5.77% 5.69% 5.91% 7.96% 6.35% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 17.34 16.19 15.88 15.80 15.72 15.21 15.10 9.66%
EPS 8.64 8.24 7.35 7.36 7.56 10.33 7.96 5.62%
DPS 0.00 8.24 5.28 7.92 0.00 8.24 5.55 -
NAPS 1.2795 1.3004 1.2731 1.2939 1.2759 1.2972 1.2536 1.37%
Adjusted Per Share Value based on latest NOSH - 3,022,222
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 14.39 13.40 13.15 13.08 13.01 12.57 12.48 9.96%
EPS 7.15 6.82 6.08 6.09 6.24 8.54 6.58 5.70%
DPS 0.00 6.82 4.37 6.56 0.00 6.81 4.58 -
NAPS 1.0617 1.0765 1.0541 1.0713 1.0559 1.0719 1.036 1.64%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.37 1.61 1.75 1.76 1.74 1.90 1.77 -
P/RPS 7.90 9.95 11.02 11.14 11.07 12.49 11.72 -23.14%
P/EPS 15.90 19.54 23.82 23.91 23.09 18.39 22.24 -20.06%
EY 6.29 5.12 4.20 4.18 4.33 5.44 4.50 25.03%
DY 0.00 5.12 3.02 4.50 0.00 4.34 3.13 -
P/NAPS 1.07 1.24 1.37 1.36 1.36 1.46 1.41 -16.81%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 25/01/18 26/10/17 27/07/17 27/04/17 19/01/17 27/10/16 -
Price 1.44 1.55 1.73 1.75 1.75 1.82 1.74 -
P/RPS 8.31 9.58 10.90 11.08 11.13 11.96 11.52 -19.58%
P/EPS 16.72 18.81 23.55 23.78 23.22 17.62 21.86 -16.37%
EY 5.98 5.32 4.25 4.21 4.31 5.68 4.57 19.65%
DY 0.00 5.32 3.05 4.53 0.00 4.53 3.19 -
P/NAPS 1.13 1.19 1.36 1.35 1.37 1.40 1.39 -12.90%

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