[PAVREIT] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
16-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 105.59%
YoY- -48.07%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 301,322 199,890 101,208 375,509 279,059 185,855 94,751 116.10%
PBT 175,293 112,266 56,631 327,250 159,176 106,227 54,272 118.34%
Tax 0 0 0 0 0 0 0 -
NP 175,293 112,266 56,631 327,250 159,176 106,227 54,272 118.34%
-
NP to SH 175,293 112,266 56,631 327,250 159,176 106,227 54,272 118.34%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 126,029 87,624 44,577 48,259 119,883 79,628 40,479 113.07%
-
Net Worth 3,473,632 3,523,587 3,470,757 3,520,343 3,353,528 3,410,398 3,346,273 2.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 115,657 115,576 - 221,375 109,828 109,838 - -
Div Payout % 65.98% 102.95% - 67.65% 69.00% 103.40% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,473,632 3,523,587 3,470,757 3,520,343 3,353,528 3,410,398 3,346,273 2.51%
NOSH 3,011,907 3,009,812 3,012,287 3,007,812 3,008,998 3,009,263 2,998,453 0.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 58.17% 56.16% 55.96% 87.15% 57.04% 57.16% 57.28% -
ROE 5.05% 3.19% 1.63% 9.30% 4.75% 3.11% 1.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 10.00 6.64 3.36 12.48 9.27 6.18 3.16 115.39%
EPS 5.82 3.73 1.88 10.88 5.29 3.53 1.81 117.69%
DPS 3.84 3.84 0.00 7.36 3.65 3.65 0.00 -
NAPS 1.1533 1.1707 1.1522 1.1704 1.1145 1.1333 1.116 2.21%
Adjusted Per Share Value based on latest NOSH - 3,012,078
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 8.24 5.47 2.77 10.27 7.63 5.08 2.59 116.16%
EPS 4.79 3.07 1.55 8.95 4.35 2.90 1.48 118.64%
DPS 3.16 3.16 0.00 6.05 3.00 3.00 0.00 -
NAPS 0.9499 0.9636 0.9491 0.9627 0.9171 0.9326 0.9151 2.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.46 1.35 1.31 1.28 1.36 1.51 1.59 -
P/RPS 14.59 20.33 38.99 10.25 14.66 24.45 50.32 -56.16%
P/EPS 25.09 36.19 69.68 11.76 25.71 42.78 87.85 -56.59%
EY 3.99 2.76 1.44 8.50 3.89 2.34 1.14 130.34%
DY 2.63 2.84 0.00 5.75 2.68 2.42 0.00 -
P/NAPS 1.27 1.15 1.14 1.09 1.22 1.33 1.42 -7.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 17/07/14 24/04/14 16/01/14 07/11/13 01/08/13 24/04/13 -
Price 1.48 1.36 1.39 1.32 1.37 1.45 1.60 -
P/RPS 14.79 20.48 41.37 10.57 14.77 23.48 50.63 -55.94%
P/EPS 25.43 36.46 73.94 12.13 25.90 41.08 88.40 -56.38%
EY 3.93 2.74 1.35 8.24 3.86 2.43 1.13 129.37%
DY 2.59 2.82 0.00 5.58 2.66 2.52 0.00 -
P/NAPS 1.28 1.16 1.21 1.13 1.23 1.28 1.43 -7.11%

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