[PAVREIT] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
25-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 49.52%
YoY- -20.09%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 407,918 266,570 131,510 490,001 360,553 239,197 118,941 127.24%
PBT 188,404 126,157 65,349 249,447 166,828 111,421 57,021 121.67%
Tax 0 0 0 0 0 0 0 -
NP 188,404 126,157 65,349 249,447 166,828 111,421 57,021 121.67%
-
NP to SH 188,404 126,157 65,349 249,447 166,828 111,421 57,021 121.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 219,514 140,413 66,161 240,554 193,725 127,776 61,920 132.31%
-
Net Worth 3,874,344 3,951,303 3,882,647 3,936,744 3,854,604 3,917,598 3,861,235 0.22%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 131,683 131,953 - 249,452 119,898 119,898 - -
Div Payout % 69.89% 104.59% - 100.00% 71.87% 107.61% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 3,874,344 3,951,303 3,882,647 3,936,744 3,854,604 3,917,598 3,861,235 0.22%
NOSH 3,036,704 3,034,503 3,034,503 3,027,333 3,027,731 3,027,744 3,026,284 0.22%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 46.19% 47.33% 49.69% 50.91% 46.27% 46.58% 47.94% -
ROE 4.86% 3.19% 1.68% 6.34% 4.33% 2.84% 1.48% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 13.44 8.77 4.33 16.19 11.91 7.90 3.93 126.81%
EPS 6.21 4.16 2.16 8.24 5.51 3.68 1.89 120.85%
DPS 4.34 4.34 0.00 8.24 3.96 3.96 0.00 -
NAPS 1.2769 1.2996 1.2795 1.3004 1.2731 1.2939 1.2759 0.05%
Adjusted Per Share Value based on latest NOSH - 3,027,333
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 11.15 7.29 3.60 13.40 9.86 6.54 3.25 127.30%
EPS 5.15 3.45 1.79 6.82 4.56 3.05 1.56 121.55%
DPS 3.60 3.61 0.00 6.82 3.28 3.28 0.00 -
NAPS 1.0595 1.0805 1.0617 1.0765 1.0541 1.0713 1.0559 0.22%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.60 1.78 1.37 1.61 1.75 1.76 1.74 -
P/RPS 11.90 20.30 31.61 9.95 14.70 22.28 44.27 -58.31%
P/EPS 25.77 42.90 63.62 19.54 31.76 47.83 92.35 -57.26%
EY 3.88 2.33 1.57 5.12 3.15 2.09 1.08 134.38%
DY 2.71 2.44 0.00 5.12 2.26 2.25 0.00 -
P/NAPS 1.25 1.37 1.07 1.24 1.37 1.36 1.36 -5.46%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 25/10/18 26/07/18 26/04/18 25/01/18 26/10/17 27/07/17 27/04/17 -
Price 1.57 1.65 1.44 1.55 1.73 1.75 1.75 -
P/RPS 11.68 18.82 33.23 9.58 14.53 22.15 44.53 -58.99%
P/EPS 25.28 39.77 66.87 18.81 31.40 47.55 92.88 -57.96%
EY 3.96 2.51 1.50 5.32 3.18 2.10 1.08 137.59%
DY 2.76 2.63 0.00 5.32 2.29 2.26 0.00 -
P/NAPS 1.23 1.27 1.13 1.19 1.36 1.35 1.37 -6.92%

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