[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
11-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -86.83%
YoY- -50.02%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 510,220 319,374 203,140 116,409 585,353 439,391 295,041 43.83%
PBT 46,345 76,627 44,591 34,601 262,630 187,908 128,460 -49.16%
Tax 0 0 0 0 0 0 0 -
NP 46,345 76,627 44,591 34,601 262,630 187,908 128,460 -49.16%
-
NP to SH 46,345 76,627 44,591 34,601 262,630 187,908 128,460 -49.16%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 463,875 242,747 158,549 81,808 322,723 251,483 166,581 97.31%
-
Net Worth 3,780,123 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 3,840,817 -1.05%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 125,689 48,997 48,989 - 258,357 133,807 133,688 -4.01%
Div Payout % 271.20% 63.94% 109.86% - 98.37% 71.21% 104.07% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 3,780,123 3,852,576 3,853,725 3,856,511 3,853,170 3,843,025 3,840,817 -1.05%
NOSH 3,043,332 3,043,332 3,043,332 3,043,332 3,041,090 3,041,090 3,039,020 0.09%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 9.08% 23.99% 21.95% 29.72% 44.87% 42.77% 43.54% -
ROE 1.23% 1.99% 1.16% 0.90% 6.82% 4.89% 3.34% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 16.77 10.49 6.68 3.83 19.26 14.45 9.71 43.71%
EPS 1.52 2.52 1.47 1.14 8.64 6.18 4.23 -49.29%
DPS 4.13 1.61 1.61 0.00 8.50 4.40 4.40 -4.11%
NAPS 1.2421 1.2659 1.2665 1.2672 1.2677 1.2637 1.2641 -1.15%
Adjusted Per Share Value based on latest NOSH - 3,043,332
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.95 8.73 5.56 3.18 16.01 12.02 8.07 43.79%
EPS 1.27 2.10 1.22 0.95 7.18 5.14 3.51 -49.06%
DPS 3.44 1.34 1.34 0.00 7.07 3.66 3.66 -4.03%
NAPS 1.0337 1.0535 1.0538 1.0546 1.0537 1.0509 1.0503 -1.05%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.50 1.54 1.60 1.58 1.74 1.81 1.83 -
P/RPS 8.95 14.67 23.97 41.31 9.04 12.53 18.85 -39.00%
P/EPS 98.50 61.16 109.18 138.97 20.14 29.29 43.28 72.59%
EY 1.02 1.63 0.92 0.72 4.97 3.41 2.31 -41.86%
DY 2.75 1.05 1.01 0.00 4.89 2.43 2.40 9.45%
P/NAPS 1.21 1.22 1.26 1.25 1.37 1.43 1.45 -11.31%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 27/01/21 22/10/20 23/07/20 11/06/20 23/01/20 24/10/19 25/07/19 -
Price 1.37 1.40 1.60 1.66 1.73 1.79 1.89 -
P/RPS 8.17 13.34 23.97 43.40 8.98 12.39 19.46 -43.78%
P/EPS 89.96 55.60 109.18 146.01 20.02 28.97 44.70 59.06%
EY 1.11 1.80 0.92 0.68 4.99 3.45 2.24 -37.24%
DY 3.01 1.15 1.01 0.00 4.91 2.46 2.33 18.52%
P/NAPS 1.10 1.11 1.26 1.31 1.36 1.42 1.50 -18.60%

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