[PAVREIT] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.88%
YoY- 153.07%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 316,377 156,412 569,691 423,893 280,271 138,778 488,591 -25.21%
PBT 132,944 70,052 397,799 181,384 120,218 65,242 125,240 4.07%
Tax 0 0 0 0 0 0 0 -
NP 132,944 70,052 397,799 181,384 120,218 65,242 125,240 4.07%
-
NP to SH 132,944 70,052 397,799 181,384 120,218 65,242 125,240 4.07%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 183,433 86,360 171,892 242,509 160,053 73,536 363,351 -36.67%
-
Net Worth 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 14.50%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 160,917 - 255,763 124,673 124,554 - 134,507 12.73%
Div Payout % 121.04% - 64.29% 68.73% 103.61% - 107.40% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 14.50%
NOSH 3,648,920 3,058,756 3,055,721 3,055,721 3,052,809 3,052,809 3,050,059 12.73%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 42.02% 44.79% 69.83% 42.79% 42.89% 47.01% 25.63% -
ROE 2.87% 1.78% 10.12% 4.80% 3.18% 1.73% 3.31% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.67 5.11 18.64 13.87 9.18 4.55 16.02 -33.66%
EPS 4.21 2.29 13.03 5.94 3.94 2.14 4.11 1.62%
DPS 4.41 0.00 8.37 4.08 4.08 0.00 4.41 0.00%
NAPS 1.2685 1.285 1.2858 1.237 1.2378 1.2385 1.2392 1.57%
Adjusted Per Share Value based on latest NOSH - 3,055,721
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 8.64 4.27 15.56 11.58 7.66 3.79 13.35 -25.23%
EPS 3.63 1.91 10.87 4.95 3.28 1.78 3.42 4.06%
DPS 4.40 0.00 6.99 3.41 3.40 0.00 3.67 12.89%
NAPS 1.2644 1.0737 1.0733 1.0326 1.0323 1.0323 1.0325 14.50%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.24 1.34 1.21 1.26 1.32 1.32 1.25 -
P/RPS 14.30 26.20 6.49 9.08 14.38 29.02 7.80 49.96%
P/EPS 34.03 58.51 9.29 21.23 33.52 61.74 30.44 7.73%
EY 2.94 1.71 10.76 4.71 2.98 1.62 3.28 -7.05%
DY 3.56 0.00 6.92 3.24 3.09 0.00 3.53 0.56%
P/NAPS 0.98 1.04 0.94 1.02 1.07 1.07 1.01 -1.99%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 27/07/23 20/04/23 31/01/23 27/10/22 28/07/22 28/04/22 27/01/22 -
Price 1.22 1.30 1.35 1.25 1.33 1.30 1.25 -
P/RPS 14.07 25.42 7.24 9.01 14.49 28.58 7.80 48.34%
P/EPS 33.49 56.76 10.37 21.06 33.77 60.80 30.44 6.59%
EY 2.99 1.76 9.64 4.75 2.96 1.64 3.28 -6.00%
DY 3.61 0.00 6.20 3.26 3.07 0.00 3.53 1.50%
P/NAPS 0.96 1.01 1.05 1.01 1.07 1.05 1.01 -3.33%

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