[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
23-Jul-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 28.87%
YoY- -65.29%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 126,214 510,220 319,374 203,140 116,409 585,353 439,391 -56.43%
PBT 31,258 46,345 76,627 44,591 34,601 262,630 187,908 -69.72%
Tax 0 0 0 0 0 0 0 -
NP 31,258 46,345 76,627 44,591 34,601 262,630 187,908 -69.72%
-
NP to SH 31,258 46,345 76,627 44,591 34,601 262,630 187,908 -69.72%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 94,956 463,875 242,747 158,549 81,808 322,723 251,483 -47.72%
-
Net Worth 3,783,443 3,780,123 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 -1.03%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 125,689 48,997 48,989 - 258,357 133,807 -
Div Payout % - 271.20% 63.94% 109.86% - 98.37% 71.21% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 3,783,443 3,780,123 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 -1.03%
NOSH 3,047,723 3,043,332 3,043,332 3,043,332 3,043,332 3,041,090 3,041,090 0.14%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 24.77% 9.08% 23.99% 21.95% 29.72% 44.87% 42.77% -
ROE 0.83% 1.23% 1.99% 1.16% 0.90% 6.82% 4.89% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 4.14 16.77 10.49 6.68 3.83 19.26 14.45 -56.50%
EPS 1.03 1.52 2.52 1.47 1.14 8.64 6.18 -69.68%
DPS 0.00 4.13 1.61 1.61 0.00 8.50 4.40 -
NAPS 1.2414 1.2421 1.2659 1.2665 1.2672 1.2677 1.2637 -1.17%
Adjusted Per Share Value based on latest NOSH - 3,043,332
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 3.45 13.94 8.72 5.55 3.18 15.99 12.00 -56.40%
EPS 0.85 1.27 2.09 1.22 0.95 7.17 5.13 -69.79%
DPS 0.00 3.43 1.34 1.34 0.00 7.06 3.66 -
NAPS 1.0335 1.0326 1.0524 1.0527 1.0535 1.0526 1.0498 -1.03%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.40 1.50 1.54 1.60 1.58 1.74 1.81 -
P/RPS 33.81 8.95 14.67 23.97 41.31 9.04 12.53 93.70%
P/EPS 136.50 98.50 61.16 109.18 138.97 20.14 29.29 178.74%
EY 0.73 1.02 1.63 0.92 0.72 4.97 3.41 -64.18%
DY 0.00 2.75 1.05 1.01 0.00 4.89 2.43 -
P/NAPS 1.13 1.21 1.22 1.26 1.25 1.37 1.43 -14.51%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/04/21 27/01/21 22/10/20 23/07/20 11/06/20 23/01/20 24/10/19 -
Price 1.40 1.37 1.40 1.60 1.66 1.73 1.79 -
P/RPS 33.81 8.17 13.34 23.97 43.40 8.98 12.39 95.15%
P/EPS 136.50 89.96 55.60 109.18 146.01 20.02 28.97 180.78%
EY 0.73 1.11 1.80 0.92 0.68 4.99 3.45 -64.45%
DY 0.00 3.01 1.15 1.01 0.00 4.91 2.46 -
P/NAPS 1.13 1.10 1.11 1.26 1.31 1.36 1.42 -14.11%

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