[PAVREIT] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
18-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 336.71%
YoY- 4992.15%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 279,059 185,855 94,751 346,524 254,673 168,164 85,333 120.16%
PBT 159,176 106,227 54,272 630,205 144,307 95,569 47,803 122.82%
Tax 0 0 0 0 0 0 0 -
NP 159,176 106,227 54,272 630,205 144,307 95,569 47,803 122.82%
-
NP to SH 159,176 106,227 54,272 630,205 144,307 95,569 47,803 122.82%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 119,883 79,628 40,479 -283,681 110,366 72,595 37,530 116.74%
-
Net Worth 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 10.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 109,828 109,838 - 206,265 100,804 100,978 - -
Div Payout % 69.00% 103.40% - 32.73% 69.85% 105.66% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 10.88%
NOSH 3,008,998 3,009,263 2,998,453 3,002,405 3,000,145 3,005,314 3,006,477 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 57.04% 57.16% 57.28% 181.86% 56.66% 56.83% 56.02% -
ROE 4.75% 3.11% 1.62% 19.13% 5.04% 3.35% 1.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.27 6.18 3.16 11.54 8.49 5.60 2.84 119.88%
EPS 5.29 3.53 1.81 20.99 4.81 3.18 1.59 122.70%
DPS 3.65 3.65 0.00 6.87 3.36 3.36 0.00 -
NAPS 1.1145 1.1333 1.116 1.0975 0.9537 0.95 0.9551 10.82%
Adjusted Per Share Value based on latest NOSH - 3,004,935
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.63 5.08 2.59 9.48 6.96 4.60 2.33 120.35%
EPS 4.35 2.90 1.48 17.23 3.95 2.61 1.31 122.41%
DPS 3.00 3.00 0.00 5.64 2.76 2.76 0.00 -
NAPS 0.9171 0.9326 0.9151 0.9011 0.7824 0.7807 0.7852 10.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.51 1.59 1.39 1.40 1.22 1.15 -
P/RPS 14.66 24.45 50.32 12.04 16.49 21.80 40.52 -49.19%
P/EPS 25.71 42.78 87.85 6.62 29.11 38.36 72.33 -49.78%
EY 3.89 2.34 1.14 15.10 3.44 2.61 1.38 99.42%
DY 2.68 2.42 0.00 4.94 2.40 2.75 0.00 -
P/NAPS 1.22 1.33 1.42 1.27 1.47 1.28 1.20 1.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 07/05/12 -
Price 1.37 1.45 1.60 1.47 1.38 1.34 1.20 -
P/RPS 14.77 23.48 50.63 12.74 16.26 23.95 42.28 -50.36%
P/EPS 25.90 41.08 88.40 7.00 28.69 42.14 75.47 -50.95%
EY 3.86 2.43 1.13 14.28 3.49 2.37 1.33 103.33%
DY 2.66 2.52 0.00 4.67 2.43 2.51 0.00 -
P/NAPS 1.23 1.28 1.43 1.34 1.45 1.41 1.26 -1.59%

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