[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 84.26%
YoY- 132.68%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 156,412 569,691 423,893 280,271 138,778 488,591 364,315 -43.11%
PBT 70,052 397,799 181,384 120,218 65,242 125,240 71,674 -1.51%
Tax 0 0 0 0 0 0 0 -
NP 70,052 397,799 181,384 120,218 65,242 125,240 71,674 -1.51%
-
NP to SH 70,052 397,799 181,384 120,218 65,242 125,240 71,674 -1.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 86,360 171,892 242,509 160,053 73,536 363,351 292,641 -55.70%
-
Net Worth 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 3,782,683 2.59%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 255,763 124,673 124,554 - 134,507 55,816 -
Div Payout % - 64.29% 68.73% 103.61% - 107.40% 77.87% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 3,782,683 2.59%
NOSH 3,058,756 3,055,721 3,055,721 3,052,809 3,052,809 3,050,059 3,050,059 0.19%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 44.79% 69.83% 42.79% 42.89% 47.01% 25.63% 19.67% -
ROE 1.78% 10.12% 4.80% 3.18% 1.73% 3.31% 1.89% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 5.11 18.64 13.87 9.18 4.55 16.02 11.94 -43.23%
EPS 2.29 13.03 5.94 3.94 2.14 4.11 2.35 -1.71%
DPS 0.00 8.37 4.08 4.08 0.00 4.41 1.83 -
NAPS 1.285 1.2858 1.237 1.2378 1.2385 1.2392 1.2402 2.39%
Adjusted Per Share Value based on latest NOSH - 3,052,809
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 4.27 15.56 11.58 7.66 3.79 13.35 9.95 -43.13%
EPS 1.91 10.87 4.95 3.28 1.78 3.42 1.96 -1.70%
DPS 0.00 6.99 3.41 3.40 0.00 3.67 1.52 -
NAPS 1.0737 1.0733 1.0326 1.0323 1.0323 1.0325 1.0333 2.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.34 1.21 1.26 1.32 1.32 1.25 1.42 -
P/RPS 26.20 6.49 9.08 14.38 29.02 7.80 11.89 69.41%
P/EPS 58.51 9.29 21.23 33.52 61.74 30.44 60.43 -2.13%
EY 1.71 10.76 4.71 2.98 1.62 3.28 1.65 2.41%
DY 0.00 6.92 3.24 3.09 0.00 3.53 1.29 -
P/NAPS 1.04 0.94 1.02 1.07 1.07 1.01 1.14 -5.94%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 20/04/23 31/01/23 27/10/22 28/07/22 28/04/22 27/01/22 28/10/21 -
Price 1.30 1.35 1.25 1.33 1.30 1.25 1.42 -
P/RPS 25.42 7.24 9.01 14.49 28.58 7.80 11.89 66.03%
P/EPS 56.76 10.37 21.06 33.77 60.80 30.44 60.43 -4.09%
EY 1.76 9.64 4.75 2.96 1.64 3.28 1.65 4.40%
DY 0.00 6.20 3.26 3.07 0.00 3.53 1.29 -
P/NAPS 1.01 1.05 1.01 1.07 1.05 1.01 1.14 -7.76%

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