[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
17-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 98.24%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 105,125 402,092 301,322 199,890 101,208 375,509 279,059 -47.87%
PBT 60,489 510,475 175,293 112,266 56,631 327,250 159,176 -47.56%
Tax 0 0 0 0 0 0 0 -
NP 60,489 510,475 175,293 112,266 56,631 327,250 159,176 -47.56%
-
NP to SH 60,489 510,475 175,293 112,266 56,631 327,250 159,176 -47.56%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 44,636 -108,383 126,029 87,624 44,577 48,259 119,883 -48.27%
-
Net Worth 3,742,192 3,810,481 3,473,632 3,523,587 3,470,757 3,520,343 3,353,528 7.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 239,869 115,657 115,576 - 221,375 109,828 -
Div Payout % - 46.99% 65.98% 102.95% - 67.65% 69.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 3,742,192 3,810,481 3,473,632 3,523,587 3,470,757 3,520,343 3,353,528 7.59%
NOSH 3,009,402 3,013,429 3,011,907 3,009,812 3,012,287 3,007,812 3,008,998 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 57.54% 126.95% 58.17% 56.16% 55.96% 87.15% 57.04% -
ROE 1.62% 13.40% 5.05% 3.19% 1.63% 9.30% 4.75% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 3.49 13.34 10.00 6.64 3.36 12.48 9.27 -47.89%
EPS 2.01 16.94 5.82 3.73 1.88 10.88 5.29 -47.57%
DPS 0.00 7.96 3.84 3.84 0.00 7.36 3.65 -
NAPS 1.2435 1.2645 1.1533 1.1707 1.1522 1.1704 1.1145 7.58%
Adjusted Per Share Value based on latest NOSH - 3,007,297
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 2.87 11.00 8.24 5.47 2.77 10.27 7.63 -47.92%
EPS 1.65 13.96 4.79 3.07 1.55 8.95 4.35 -47.63%
DPS 0.00 6.56 3.16 3.16 0.00 6.05 3.00 -
NAPS 1.0233 1.042 0.9499 0.9636 0.9491 0.9627 0.9171 7.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.53 1.46 1.46 1.35 1.31 1.28 1.36 -
P/RPS 43.80 10.94 14.59 20.33 38.99 10.25 14.66 107.57%
P/EPS 76.12 8.62 25.09 36.19 69.68 11.76 25.71 106.32%
EY 1.31 11.60 3.99 2.76 1.44 8.50 3.89 -51.62%
DY 0.00 5.45 2.63 2.84 0.00 5.75 2.68 -
P/NAPS 1.23 1.15 1.27 1.15 1.14 1.09 1.22 0.54%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 23/04/15 15/01/15 30/10/14 17/07/14 24/04/14 16/01/14 07/11/13 -
Price 1.58 1.46 1.48 1.36 1.39 1.32 1.37 -
P/RPS 45.23 10.94 14.79 20.48 41.37 10.57 14.77 111.02%
P/EPS 78.61 8.62 25.43 36.46 73.94 12.13 25.90 109.77%
EY 1.27 11.60 3.93 2.74 1.35 8.24 3.86 -52.37%
DY 0.00 5.45 2.59 2.82 0.00 5.58 2.66 -
P/NAPS 1.27 1.15 1.28 1.16 1.21 1.13 1.23 2.15%

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