[PAVREIT] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
29-Jan-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 53.23%
YoY- 15.73%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 439,391 295,041 150,922 554,977 407,918 266,570 131,510 123.32%
PBT 187,908 128,460 69,231 288,684 188,404 126,157 65,349 102.08%
Tax 0 0 0 0 0 0 0 -
NP 187,908 128,460 69,231 288,684 188,404 126,157 65,349 102.08%
-
NP to SH 187,908 128,460 69,231 288,684 188,404 126,157 65,349 102.08%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 251,483 166,581 81,691 266,293 219,514 140,413 66,161 143.36%
-
Net Worth 3,843,025 3,840,817 3,842,733 3,843,253 3,874,344 3,951,303 3,882,647 -0.68%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 133,807 133,688 - 266,622 131,683 131,953 - -
Div Payout % 71.21% 104.07% - 92.36% 69.89% 104.59% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 3,843,025 3,840,817 3,842,733 3,843,253 3,874,344 3,951,303 3,882,647 -0.68%
NOSH 3,041,090 3,039,020 3,039,020 3,036,704 3,036,704 3,034,503 3,034,503 0.14%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 42.77% 43.54% 45.87% 52.02% 46.19% 47.33% 49.69% -
ROE 4.89% 3.34% 1.80% 7.51% 4.86% 3.19% 1.68% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 14.45 9.71 4.97 18.28 13.44 8.77 4.33 123.15%
EPS 6.18 4.23 2.28 9.51 6.21 4.16 2.16 101.40%
DPS 4.40 4.40 0.00 8.78 4.34 4.34 0.00 -
NAPS 1.2637 1.2641 1.265 1.2656 1.2769 1.2996 1.2795 -0.82%
Adjusted Per Share Value based on latest NOSH - 3,036,704
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.02 8.07 4.13 15.18 11.15 7.29 3.60 123.22%
EPS 5.14 3.51 1.89 7.89 5.15 3.45 1.79 101.89%
DPS 3.66 3.66 0.00 7.29 3.60 3.61 0.00 -
NAPS 1.0509 1.0503 1.0508 1.051 1.0595 1.0805 1.0617 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.81 1.83 1.82 1.64 1.60 1.78 1.37 -
P/RPS 12.53 18.85 36.63 8.97 11.90 20.30 31.61 -46.00%
P/EPS 29.29 43.28 79.86 17.25 25.77 42.90 63.62 -40.34%
EY 3.41 2.31 1.25 5.80 3.88 2.33 1.57 67.63%
DY 2.43 2.40 0.00 5.35 2.71 2.44 0.00 -
P/NAPS 1.43 1.45 1.44 1.30 1.25 1.37 1.07 21.30%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 24/10/19 25/07/19 25/04/19 29/01/19 25/10/18 26/07/18 26/04/18 -
Price 1.79 1.89 1.81 1.75 1.57 1.65 1.44 -
P/RPS 12.39 19.46 36.43 9.58 11.68 18.82 33.23 -48.16%
P/EPS 28.97 44.70 79.42 18.41 25.28 39.77 66.87 -42.71%
EY 3.45 2.24 1.26 5.43 3.96 2.51 1.50 74.15%
DY 2.46 2.33 0.00 5.02 2.76 2.63 0.00 -
P/NAPS 1.42 1.50 1.43 1.38 1.23 1.27 1.13 16.43%

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