[PAVREIT] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
30-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 56.14%
YoY- 10.13%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 207,993 105,125 402,092 301,322 199,890 101,208 375,509 -32.62%
PBT 119,784 60,489 510,475 175,293 112,266 56,631 327,250 -48.92%
Tax 0 0 0 0 0 0 0 -
NP 119,784 60,489 510,475 175,293 112,266 56,631 327,250 -48.92%
-
NP to SH 119,784 60,489 510,475 175,293 112,266 56,631 327,250 -48.92%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 88,209 44,636 -108,383 126,029 87,624 44,577 48,259 49.65%
-
Net Worth 3,811,364 3,742,192 3,810,481 3,473,632 3,523,587 3,470,757 3,520,343 5.45%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 123,404 - 239,869 115,657 115,576 - 221,375 -32.33%
Div Payout % 103.02% - 46.99% 65.98% 102.95% - 67.65% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 3,811,364 3,742,192 3,810,481 3,473,632 3,523,587 3,470,757 3,520,343 5.45%
NOSH 3,017,229 3,009,402 3,013,429 3,011,907 3,009,812 3,012,287 3,007,812 0.20%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 57.59% 57.54% 126.95% 58.17% 56.16% 55.96% 87.15% -
ROE 3.14% 1.62% 13.40% 5.05% 3.19% 1.63% 9.30% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 6.89 3.49 13.34 10.00 6.64 3.36 12.48 -32.77%
EPS 3.97 2.01 16.94 5.82 3.73 1.88 10.88 -49.03%
DPS 4.09 0.00 7.96 3.84 3.84 0.00 7.36 -32.48%
NAPS 1.2632 1.2435 1.2645 1.1533 1.1707 1.1522 1.1704 5.23%
Adjusted Per Share Value based on latest NOSH - 3,015,646
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.69 2.87 11.00 8.24 5.47 2.77 10.27 -32.61%
EPS 3.28 1.65 13.96 4.79 3.07 1.55 8.95 -48.88%
DPS 3.37 0.00 6.56 3.16 3.16 0.00 6.05 -32.37%
NAPS 1.0423 1.0233 1.042 0.9499 0.9636 0.9491 0.9627 5.45%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.49 1.53 1.46 1.46 1.35 1.31 1.28 -
P/RPS 21.61 43.80 10.94 14.59 20.33 38.99 10.25 64.64%
P/EPS 37.53 76.12 8.62 25.09 36.19 69.68 11.76 117.22%
EY 2.66 1.31 11.60 3.99 2.76 1.44 8.50 -54.00%
DY 2.74 0.00 5.45 2.63 2.84 0.00 5.75 -39.07%
P/NAPS 1.18 1.23 1.15 1.27 1.15 1.14 1.09 5.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/07/15 23/04/15 15/01/15 30/10/14 17/07/14 24/04/14 16/01/14 -
Price 1.54 1.58 1.46 1.48 1.36 1.39 1.32 -
P/RPS 22.34 45.23 10.94 14.79 20.48 41.37 10.57 64.91%
P/EPS 38.79 78.61 8.62 25.43 36.46 73.94 12.13 117.51%
EY 2.58 1.27 11.60 3.93 2.74 1.35 8.24 -53.98%
DY 2.66 0.00 5.45 2.59 2.82 0.00 5.58 -39.05%
P/NAPS 1.22 1.27 1.15 1.28 1.16 1.21 1.13 5.25%

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