[PAVREIT] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -65.55%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 375,509 372,078 371,710 379,004 346,524 339,564 336,328 7.60%
PBT 327,250 212,234 212,454 217,088 630,205 192,409 191,138 42.97%
Tax 0 0 0 0 0 0 0 -
NP 327,250 212,234 212,454 217,088 630,205 192,409 191,138 42.97%
-
NP to SH 327,250 212,234 212,454 217,088 630,205 192,409 191,138 42.97%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48,259 159,844 159,256 161,916 -283,681 147,154 145,190 -51.91%
-
Net Worth 3,520,343 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 14.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 221,375 146,437 219,676 - 206,265 134,406 201,957 6.29%
Div Payout % 67.65% 69.00% 103.40% - 32.73% 69.85% 105.66% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,520,343 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 14.94%
NOSH 3,007,812 3,008,998 3,009,263 2,998,453 3,002,405 3,000,145 3,005,314 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 87.15% 57.04% 57.16% 57.28% 181.86% 56.66% 56.83% -
ROE 9.30% 6.33% 6.23% 6.49% 19.13% 6.72% 6.69% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.48 12.37 12.35 12.64 11.54 11.32 11.19 7.52%
EPS 10.88 7.05 7.06 7.24 20.99 6.41 6.36 42.89%
DPS 7.36 4.87 7.30 0.00 6.87 4.48 6.72 6.23%
NAPS 1.1704 1.1145 1.1333 1.116 1.0975 0.9537 0.95 14.87%
Adjusted Per Share Value based on latest NOSH - 2,998,453
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.27 10.17 10.16 10.36 9.48 9.29 9.20 7.58%
EPS 8.95 5.80 5.81 5.94 17.23 5.26 5.23 42.92%
DPS 6.05 4.00 6.01 0.00 5.64 3.68 5.52 6.28%
NAPS 0.9627 0.9171 0.9326 0.9151 0.9011 0.7824 0.7807 14.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.28 1.36 1.51 1.59 1.39 1.40 1.22 -
P/RPS 10.25 11.00 12.22 12.58 12.04 12.37 10.90 -4.00%
P/EPS 11.76 19.28 21.39 21.96 6.62 21.83 19.18 -27.76%
EY 8.50 5.19 4.68 4.55 15.10 4.58 5.21 38.46%
DY 5.75 3.58 4.83 0.00 4.94 3.20 5.51 2.87%
P/NAPS 1.09 1.22 1.33 1.42 1.27 1.47 1.28 -10.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 16/01/14 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 -
Price 1.32 1.37 1.45 1.60 1.47 1.38 1.34 -
P/RPS 10.57 11.08 11.74 12.66 12.74 12.19 11.97 -7.93%
P/EPS 12.13 19.42 20.54 22.10 7.00 21.52 21.07 -30.72%
EY 8.24 5.15 4.87 4.52 14.28 4.65 4.75 44.22%
DY 5.58 3.55 5.03 0.00 4.67 3.25 5.01 7.42%
P/NAPS 1.13 1.23 1.28 1.43 1.34 1.45 1.41 -13.68%

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