[PAVREIT] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
23-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 39.77%
YoY- -9.03%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 319,374 203,140 116,409 585,353 439,391 295,041 150,922 64.60%
PBT 76,627 44,591 34,601 262,630 187,908 128,460 69,231 6.98%
Tax 0 0 0 0 0 0 0 -
NP 76,627 44,591 34,601 262,630 187,908 128,460 69,231 6.98%
-
NP to SH 76,627 44,591 34,601 262,630 187,908 128,460 69,231 6.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 242,747 158,549 81,808 322,723 251,483 166,581 81,691 106.28%
-
Net Worth 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 3,840,817 3,842,733 0.17%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 48,997 48,989 - 258,357 133,807 133,688 - -
Div Payout % 63.94% 109.86% - 98.37% 71.21% 104.07% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 3,840,817 3,842,733 0.17%
NOSH 3,043,332 3,043,332 3,043,332 3,041,090 3,041,090 3,039,020 3,039,020 0.09%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 23.99% 21.95% 29.72% 44.87% 42.77% 43.54% 45.87% -
ROE 1.99% 1.16% 0.90% 6.82% 4.89% 3.34% 1.80% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 10.49 6.68 3.83 19.26 14.45 9.71 4.97 64.31%
EPS 2.52 1.47 1.14 8.64 6.18 4.23 2.28 6.88%
DPS 1.61 1.61 0.00 8.50 4.40 4.40 0.00 -
NAPS 1.2659 1.2665 1.2672 1.2677 1.2637 1.2641 1.265 0.04%
Adjusted Per Share Value based on latest NOSH - 3,041,090
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 8.73 5.56 3.18 16.01 12.02 8.07 4.13 64.48%
EPS 2.10 1.22 0.95 7.18 5.14 3.51 1.89 7.25%
DPS 1.34 1.34 0.00 7.07 3.66 3.66 0.00 -
NAPS 1.0535 1.0538 1.0546 1.0537 1.0509 1.0503 1.0508 0.17%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.54 1.60 1.58 1.74 1.81 1.83 1.82 -
P/RPS 14.67 23.97 41.31 9.04 12.53 18.85 36.63 -45.57%
P/EPS 61.16 109.18 138.97 20.14 29.29 43.28 79.86 -16.25%
EY 1.63 0.92 0.72 4.97 3.41 2.31 1.25 19.30%
DY 1.05 1.01 0.00 4.89 2.43 2.40 0.00 -
P/NAPS 1.22 1.26 1.25 1.37 1.43 1.45 1.44 -10.43%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 22/10/20 23/07/20 11/06/20 23/01/20 24/10/19 25/07/19 25/04/19 -
Price 1.40 1.60 1.66 1.73 1.79 1.89 1.81 -
P/RPS 13.34 23.97 43.40 8.98 12.39 19.46 36.43 -48.72%
P/EPS 55.60 109.18 146.01 20.02 28.97 44.70 79.42 -21.10%
EY 1.80 0.92 0.68 4.99 3.45 2.24 1.26 26.76%
DY 1.15 1.01 0.00 4.91 2.46 2.33 0.00 -
P/NAPS 1.11 1.26 1.31 1.36 1.42 1.50 1.43 -15.49%

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