[PAVREIT] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 371,710 379,004 346,524 339,564 336,328 341,332 22,539 549.01%
PBT 212,454 217,088 630,205 192,409 191,138 191,212 12,376 566.61%
Tax 0 0 0 0 0 0 0 -
NP 212,454 217,088 630,205 192,409 191,138 191,212 12,376 566.61%
-
NP to SH 212,454 217,088 630,205 192,409 191,138 191,212 12,376 566.61%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 159,256 161,916 -283,681 147,154 145,190 150,120 10,163 527.25%
-
Net Worth 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 11.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 219,676 - 206,265 134,406 201,957 - 13,281 550.29%
Div Payout % 103.40% - 32.73% 69.85% 105.66% - 107.32% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 11.48%
NOSH 3,009,263 2,998,453 3,002,405 3,000,145 3,005,314 3,006,477 3,018,536 -0.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 57.16% 57.28% 181.86% 56.66% 56.83% 56.02% 54.91% -
ROE 6.23% 6.49% 19.13% 6.72% 6.69% 6.66% 0.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.35 12.64 11.54 11.32 11.19 11.35 0.75 548.35%
EPS 7.06 7.24 20.99 6.41 6.36 6.36 0.41 567.98%
DPS 7.30 0.00 6.87 4.48 6.72 0.00 0.44 551.61%
NAPS 1.1333 1.116 1.0975 0.9537 0.95 0.9551 0.96 11.71%
Adjusted Per Share Value based on latest NOSH - 3,008,518
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.16 10.36 9.48 9.29 9.20 9.33 0.62 546.26%
EPS 5.81 5.94 17.23 5.26 5.23 5.23 0.34 564.58%
DPS 6.01 0.00 5.64 3.68 5.52 0.00 0.36 554.32%
NAPS 0.9326 0.9151 0.9011 0.7824 0.7807 0.7852 0.7924 11.48%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.51 1.59 1.39 1.40 1.22 1.15 1.09 -
P/RPS 12.22 12.58 12.04 12.37 10.90 10.13 145.98 -80.89%
P/EPS 21.39 21.96 6.62 21.83 19.18 18.08 265.85 -81.39%
EY 4.68 4.55 15.10 4.58 5.21 5.53 0.38 434.12%
DY 4.83 0.00 4.94 3.20 5.51 0.00 0.40 427.12%
P/NAPS 1.33 1.42 1.27 1.47 1.28 1.20 1.14 10.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 07/05/12 08/02/12 -
Price 1.45 1.60 1.47 1.38 1.34 1.20 1.10 -
P/RPS 11.74 12.66 12.74 12.19 11.97 10.57 147.32 -81.51%
P/EPS 20.54 22.10 7.00 21.52 21.07 18.87 268.29 -81.99%
EY 4.87 4.52 14.28 4.65 4.75 5.30 0.37 458.34%
DY 5.03 0.00 4.67 3.25 5.01 0.00 0.40 441.59%
P/NAPS 1.28 1.43 1.34 1.45 1.41 1.26 1.15 7.40%

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