[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Apr-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -81.73%
YoY- -7.24%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 490,001 360,553 239,197 118,941 459,701 342,238 224,694 67.92%
PBT 249,447 166,828 111,421 57,021 312,143 180,414 121,025 61.74%
Tax 0 0 0 0 0 0 0 -
NP 249,447 166,828 111,421 57,021 312,143 180,414 121,025 61.74%
-
NP to SH 249,447 166,828 111,421 57,021 312,143 180,414 121,025 61.74%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 240,554 193,725 127,776 61,920 147,558 161,824 103,669 75.00%
-
Net Worth 3,936,744 3,854,604 3,917,598 3,861,235 3,919,766 3,788,391 3,848,353 1.52%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 249,452 119,898 119,898 - 248,989 125,715 125,552 57.84%
Div Payout % 100.00% 71.87% 107.61% - 79.77% 69.68% 103.74% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 3,936,744 3,854,604 3,917,598 3,861,235 3,919,766 3,788,391 3,848,353 1.52%
NOSH 3,027,333 3,027,731 3,027,744 3,026,284 3,021,713 3,022,010 3,018,079 0.20%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 50.91% 46.27% 46.58% 47.94% 67.90% 52.72% 53.86% -
ROE 6.34% 4.33% 2.84% 1.48% 7.96% 4.76% 3.14% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 16.19 11.91 7.90 3.93 15.21 11.32 7.44 67.68%
EPS 8.24 5.51 3.68 1.89 10.33 5.97 4.01 61.41%
DPS 8.24 3.96 3.96 0.00 8.24 4.16 4.16 57.52%
NAPS 1.3004 1.2731 1.2939 1.2759 1.2972 1.2536 1.2751 1.31%
Adjusted Per Share Value based on latest NOSH - 3,026,284
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 13.39 9.85 6.53 3.25 12.56 9.35 6.14 67.92%
EPS 6.81 4.56 3.04 1.56 8.53 4.93 3.31 61.55%
DPS 6.81 3.28 3.28 0.00 6.80 3.43 3.43 57.77%
NAPS 1.0754 1.053 1.0702 1.0548 1.0708 1.0349 1.0513 1.51%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.61 1.75 1.76 1.74 1.90 1.77 1.73 -
P/RPS 9.95 14.70 22.28 44.27 12.49 15.63 23.24 -43.10%
P/EPS 19.54 31.76 47.83 92.35 18.39 29.65 43.14 -40.93%
EY 5.12 3.15 2.09 1.08 5.44 3.37 2.32 69.26%
DY 5.12 2.26 2.25 0.00 4.34 2.35 2.40 65.49%
P/NAPS 1.24 1.37 1.36 1.36 1.46 1.41 1.36 -5.95%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 25/01/18 26/10/17 27/07/17 27/04/17 19/01/17 27/10/16 28/07/16 -
Price 1.55 1.73 1.75 1.75 1.82 1.74 1.80 -
P/RPS 9.58 14.53 22.15 44.53 11.96 15.36 24.18 -45.96%
P/EPS 18.81 31.40 47.55 92.88 17.62 29.15 44.89 -43.91%
EY 5.32 3.18 2.10 1.08 5.68 3.43 2.23 78.25%
DY 5.32 2.29 2.26 0.00 4.53 2.39 2.31 74.12%
P/NAPS 1.19 1.36 1.35 1.37 1.40 1.39 1.41 -10.66%

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