[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -32.55%
YoY- -9.66%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 488,591 364,315 250,997 126,214 510,220 319,374 203,140 79.22%
PBT 125,240 71,674 51,667 31,258 46,345 76,627 44,591 98.69%
Tax 0 0 0 0 0 0 0 -
NP 125,240 71,674 51,667 31,258 46,345 76,627 44,591 98.69%
-
NP to SH 125,240 71,674 51,667 31,258 46,345 76,627 44,591 98.69%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 363,351 292,641 199,330 94,956 463,875 242,747 158,549 73.56%
-
Net Worth 3,779,633 3,782,683 3,781,615 3,783,443 3,780,123 3,852,576 3,853,725 -1.28%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 134,507 55,816 55,773 - 125,689 48,997 48,989 95.71%
Div Payout % 107.40% 77.87% 107.95% - 271.20% 63.94% 109.86% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 3,779,633 3,782,683 3,781,615 3,783,443 3,780,123 3,852,576 3,853,725 -1.28%
NOSH 3,050,059 3,050,059 3,047,723 3,047,723 3,043,332 3,043,332 3,043,332 0.14%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 25.63% 19.67% 20.58% 24.77% 9.08% 23.99% 21.95% -
ROE 3.31% 1.89% 1.37% 0.83% 1.23% 1.99% 1.16% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.02 11.94 8.24 4.14 16.77 10.49 6.68 78.88%
EPS 4.11 2.35 1.70 1.03 1.52 2.52 1.47 98.09%
DPS 4.41 1.83 1.83 0.00 4.13 1.61 1.61 95.40%
NAPS 1.2392 1.2402 1.2408 1.2414 1.2421 1.2659 1.2665 -1.43%
Adjusted Per Share Value based on latest NOSH - 3,047,723
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 13.36 9.96 6.86 3.45 13.95 8.73 5.56 79.11%
EPS 3.42 1.96 1.41 0.85 1.27 2.10 1.22 98.43%
DPS 3.68 1.53 1.53 0.00 3.44 1.34 1.34 95.74%
NAPS 1.0336 1.0344 1.0341 1.0346 1.0337 1.0535 1.0538 -1.27%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.25 1.42 1.36 1.40 1.50 1.54 1.60 -
P/RPS 7.80 11.89 16.51 33.81 8.95 14.67 23.97 -52.59%
P/EPS 30.44 60.43 80.22 136.50 98.50 61.16 109.18 -57.22%
EY 3.28 1.65 1.25 0.73 1.02 1.63 0.92 132.83%
DY 3.53 1.29 1.35 0.00 2.75 1.05 1.01 129.78%
P/NAPS 1.01 1.14 1.10 1.13 1.21 1.22 1.26 -13.67%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 27/01/22 28/10/21 05/08/21 28/04/21 27/01/21 22/10/20 23/07/20 -
Price 1.25 1.42 1.36 1.40 1.37 1.40 1.60 -
P/RPS 7.80 11.89 16.51 33.81 8.17 13.34 23.97 -52.59%
P/EPS 30.44 60.43 80.22 136.50 89.96 55.60 109.18 -57.22%
EY 3.28 1.65 1.25 0.73 1.11 1.80 0.92 132.83%
DY 3.53 1.29 1.35 0.00 3.01 1.15 1.01 129.78%
P/NAPS 1.01 1.14 1.10 1.13 1.10 1.11 1.26 -13.67%

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