[PAVREIT] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
31-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 253.82%
YoY- 304.02%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 199,212 159,965 156,412 145,798 143,622 141,493 138,778 27.22%
PBT 70,585 62,892 70,052 216,415 61,166 54,976 65,242 5.38%
Tax 0 0 0 0 0 0 0 -
NP 70,585 62,892 70,052 216,415 61,166 54,976 65,242 5.38%
-
NP to SH 70,585 62,892 70,052 216,415 61,166 54,976 65,242 5.38%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 128,627 97,073 86,360 -70,617 82,456 86,517 73,536 45.12%
-
Net Worth 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 14.39%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - 27,731 - 131,090 - 124,554 - -
Div Payout % - 44.09% - 60.57% - 226.56% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 3,778,767 3,779,087 14.39%
NOSH 3,652,338 3,648,920 3,058,756 3,055,721 3,055,721 3,052,809 3,052,809 12.68%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 35.43% 39.32% 44.79% 148.43% 42.59% 38.85% 47.01% -
ROE 1.53% 1.36% 1.78% 5.51% 1.62% 1.45% 1.73% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.45 4.38 5.11 4.77 4.70 4.63 4.55 12.77%
EPS 1.91 1.93 2.29 7.09 2.00 1.80 2.14 -7.29%
DPS 0.00 0.76 0.00 4.29 0.00 4.08 0.00 -
NAPS 1.2662 1.2685 1.285 1.2858 1.237 1.2378 1.2385 1.48%
Adjusted Per Share Value based on latest NOSH - 3,055,721
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 5.44 4.37 4.27 3.98 3.92 3.87 3.79 27.21%
EPS 1.93 1.72 1.91 5.91 1.67 1.50 1.78 5.53%
DPS 0.00 0.76 0.00 3.58 0.00 3.40 0.00 -
NAPS 1.2633 1.2644 1.0737 1.0733 1.0326 1.0323 1.0323 14.39%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.22 1.24 1.34 1.21 1.26 1.32 1.32 -
P/RPS 22.37 28.29 26.20 25.36 26.81 28.48 29.02 -15.91%
P/EPS 63.13 71.94 58.51 17.08 62.95 73.30 61.74 1.49%
EY 1.58 1.39 1.71 5.85 1.59 1.36 1.62 -1.65%
DY 0.00 0.61 0.00 3.55 0.00 3.09 0.00 -
P/NAPS 0.96 0.98 1.04 0.94 1.02 1.07 1.07 -6.97%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 26/10/23 27/07/23 20/04/23 31/01/23 27/10/22 28/07/22 28/04/22 -
Price 1.20 1.22 1.30 1.35 1.25 1.33 1.30 -
P/RPS 22.00 27.83 25.42 28.29 26.60 28.70 28.58 -15.99%
P/EPS 62.09 70.78 56.76 19.06 62.45 73.85 60.80 1.40%
EY 1.61 1.41 1.76 5.25 1.60 1.35 1.64 -1.22%
DY 0.00 0.62 0.00 3.18 0.00 3.07 0.00 -
P/NAPS 0.95 0.96 1.01 1.05 1.01 1.07 1.05 -6.44%

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