[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
20-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -82.39%
YoY- 7.37%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 723,811 515,589 316,377 156,412 569,691 423,893 280,271 87.90%
PBT 431,795 203,529 132,944 70,052 397,799 181,384 120,218 133.98%
Tax 0 0 0 0 0 0 0 -
NP 431,795 203,529 132,944 70,052 397,799 181,384 120,218 133.98%
-
NP to SH 431,795 203,529 132,944 70,052 397,799 181,384 120,218 133.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 292,016 312,060 183,433 86,360 171,892 242,509 160,053 49.14%
-
Net Worth 4,763,379 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 16.64%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 329,075 161,068 160,917 - 255,763 124,673 124,554 90.77%
Div Payout % 76.21% 79.14% 121.04% - 64.29% 68.73% 103.61% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 4,763,379 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 16.64%
NOSH 3,652,338 3,652,338 3,648,920 3,058,756 3,055,721 3,055,721 3,052,809 12.66%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 59.66% 39.48% 42.02% 44.79% 69.83% 42.79% 42.89% -
ROE 9.06% 4.40% 2.87% 1.78% 10.12% 4.80% 3.18% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.82 14.12 8.67 5.11 18.64 13.87 9.18 66.81%
EPS 12.68 6.13 4.21 2.29 13.03 5.94 3.94 117.51%
DPS 9.01 4.41 4.41 0.00 8.37 4.08 4.08 69.33%
NAPS 1.3042 1.2662 1.2685 1.285 1.2858 1.237 1.2378 3.53%
Adjusted Per Share Value based on latest NOSH - 3,058,756
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 19.77 14.08 8.64 4.27 15.56 11.58 7.66 87.83%
EPS 11.80 5.56 3.63 1.91 10.87 4.95 3.28 134.23%
DPS 8.99 4.40 4.40 0.00 6.99 3.41 3.40 90.87%
NAPS 1.3012 1.2633 1.2644 1.0737 1.0733 1.0326 1.0323 16.63%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.21 1.22 1.24 1.34 1.21 1.26 1.32 -
P/RPS 6.11 8.64 14.30 26.20 6.49 9.08 14.38 -43.39%
P/EPS 10.23 21.89 34.03 58.51 9.29 21.23 33.52 -54.57%
EY 9.77 4.57 2.94 1.71 10.76 4.71 2.98 120.21%
DY 7.45 3.61 3.56 0.00 6.92 3.24 3.09 79.51%
P/NAPS 0.93 0.96 0.98 1.04 0.94 1.02 1.07 -8.90%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 24/01/24 26/10/23 27/07/23 20/04/23 31/01/23 27/10/22 28/07/22 -
Price 1.24 1.20 1.22 1.30 1.35 1.25 1.33 -
P/RPS 6.26 8.50 14.07 25.42 7.24 9.01 14.49 -42.76%
P/EPS 10.49 21.53 33.49 56.76 10.37 21.06 33.77 -54.03%
EY 9.53 4.64 2.99 1.76 9.64 4.75 2.96 117.57%
DY 7.27 3.67 3.61 0.00 6.20 3.26 3.07 77.38%
P/NAPS 0.95 0.95 0.96 1.01 1.05 1.01 1.07 -7.60%

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