[PAVREIT] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
31-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 119.31%
YoY- 217.63%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 515,589 316,377 156,412 569,691 423,893 280,271 138,778 139.68%
PBT 203,529 132,944 70,052 397,799 181,384 120,218 65,242 113.35%
Tax 0 0 0 0 0 0 0 -
NP 203,529 132,944 70,052 397,799 181,384 120,218 65,242 113.35%
-
NP to SH 203,529 132,944 70,052 397,799 181,384 120,218 65,242 113.35%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 312,060 183,433 86,360 171,892 242,509 160,053 73,536 161.88%
-
Net Worth 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 14.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 161,068 160,917 - 255,763 124,673 124,554 - -
Div Payout % 79.14% 121.04% - 64.29% 68.73% 103.61% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 14.39%
NOSH 3,652,338 3,648,920 3,058,756 3,055,721 3,055,721 3,052,809 3,052,809 12.68%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 39.48% 42.02% 44.79% 69.83% 42.79% 42.89% 47.01% -
ROE 4.40% 2.87% 1.78% 10.12% 4.80% 3.18% 1.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.12 8.67 5.11 18.64 13.87 9.18 4.55 112.60%
EPS 6.13 4.21 2.29 13.03 5.94 3.94 2.14 101.56%
DPS 4.41 4.41 0.00 8.37 4.08 4.08 0.00 -
NAPS 1.2662 1.2685 1.285 1.2858 1.237 1.2378 1.2385 1.48%
Adjusted Per Share Value based on latest NOSH - 3,055,721
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 14.08 8.64 4.27 15.56 11.58 7.66 3.79 139.67%
EPS 5.56 3.63 1.91 10.87 4.95 3.28 1.78 113.53%
DPS 4.40 4.40 0.00 6.99 3.41 3.40 0.00 -
NAPS 1.2633 1.2644 1.0737 1.0733 1.0326 1.0323 1.0323 14.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.22 1.24 1.34 1.21 1.26 1.32 1.32 -
P/RPS 8.64 14.30 26.20 6.49 9.08 14.38 29.02 -55.37%
P/EPS 21.89 34.03 58.51 9.29 21.23 33.52 61.74 -49.87%
EY 4.57 2.94 1.71 10.76 4.71 2.98 1.62 99.52%
DY 3.61 3.56 0.00 6.92 3.24 3.09 0.00 -
P/NAPS 0.96 0.98 1.04 0.94 1.02 1.07 1.07 -6.97%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 26/10/23 27/07/23 20/04/23 31/01/23 27/10/22 28/07/22 28/04/22 -
Price 1.20 1.22 1.30 1.35 1.25 1.33 1.30 -
P/RPS 8.50 14.07 25.42 7.24 9.01 14.49 28.58 -55.41%
P/EPS 21.53 33.49 56.76 10.37 21.06 33.77 60.80 -49.91%
EY 4.64 2.99 1.76 9.64 4.75 2.96 1.64 99.91%
DY 3.67 3.61 0.00 6.20 3.26 3.07 0.00 -
P/NAPS 0.95 0.96 1.01 1.05 1.01 1.07 1.05 -6.44%

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