[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -82.69%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 402,092 301,322 199,890 101,208 375,509 279,059 185,855 67.04%
PBT 510,475 175,293 112,266 56,631 327,250 159,176 106,227 183.95%
Tax 0 0 0 0 0 0 0 -
NP 510,475 175,293 112,266 56,631 327,250 159,176 106,227 183.95%
-
NP to SH 510,475 175,293 112,266 56,631 327,250 159,176 106,227 183.95%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -108,383 126,029 87,624 44,577 48,259 119,883 79,628 -
-
Net Worth 3,810,481 3,473,632 3,523,587 3,470,757 3,520,343 3,353,528 3,410,398 7.65%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 239,869 115,657 115,576 - 221,375 109,828 109,838 68.08%
Div Payout % 46.99% 65.98% 102.95% - 67.65% 69.00% 103.40% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,810,481 3,473,632 3,523,587 3,470,757 3,520,343 3,353,528 3,410,398 7.65%
NOSH 3,013,429 3,011,907 3,009,812 3,012,287 3,007,812 3,008,998 3,009,263 0.09%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 126.95% 58.17% 56.16% 55.96% 87.15% 57.04% 57.16% -
ROE 13.40% 5.05% 3.19% 1.63% 9.30% 4.75% 3.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 13.34 10.00 6.64 3.36 12.48 9.27 6.18 66.78%
EPS 16.94 5.82 3.73 1.88 10.88 5.29 3.53 183.69%
DPS 7.96 3.84 3.84 0.00 7.36 3.65 3.65 67.93%
NAPS 1.2645 1.1533 1.1707 1.1522 1.1704 1.1145 1.1333 7.55%
Adjusted Per Share Value based on latest NOSH - 3,012,287
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 10.98 8.23 5.46 2.76 10.26 7.62 5.08 66.93%
EPS 13.94 4.79 3.07 1.55 8.94 4.35 2.90 184.01%
DPS 6.55 3.16 3.16 0.00 6.05 3.00 3.00 68.05%
NAPS 1.0409 0.9489 0.9625 0.9481 0.9617 0.9161 0.9316 7.65%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.46 1.46 1.35 1.31 1.28 1.36 1.51 -
P/RPS 10.94 14.59 20.33 38.99 10.25 14.66 24.45 -41.41%
P/EPS 8.62 25.09 36.19 69.68 11.76 25.71 42.78 -65.52%
EY 11.60 3.99 2.76 1.44 8.50 3.89 2.34 189.88%
DY 5.45 2.63 2.84 0.00 5.75 2.68 2.42 71.55%
P/NAPS 1.15 1.27 1.15 1.14 1.09 1.22 1.33 -9.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 15/01/15 30/10/14 17/07/14 24/04/14 16/01/14 07/11/13 01/08/13 -
Price 1.46 1.48 1.36 1.39 1.32 1.37 1.45 -
P/RPS 10.94 14.79 20.48 41.37 10.57 14.77 23.48 -39.81%
P/EPS 8.62 25.43 36.46 73.94 12.13 25.90 41.08 -64.58%
EY 11.60 3.93 2.74 1.35 8.24 3.86 2.43 182.70%
DY 5.45 2.59 2.82 0.00 5.58 2.66 2.52 67.00%
P/NAPS 1.15 1.28 1.16 1.21 1.13 1.23 1.28 -6.87%

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