[PAVREIT] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
26-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -20.9%
YoY- 14.61%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 147,059 141,348 135,060 131,510 129,448 121,356 120,256 14.31%
PBT 100,280 62,247 60,808 65,349 82,619 55,407 54,400 50.17%
Tax 0 0 0 0 0 0 0 -
NP 100,280 62,247 60,808 65,349 82,619 55,407 54,400 50.17%
-
NP to SH 100,280 62,247 60,808 65,349 82,619 55,407 54,400 50.17%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 46,779 79,101 74,252 66,161 46,829 65,949 65,856 -20.33%
-
Net Worth 3,843,253 3,874,344 3,951,303 3,882,647 3,936,744 3,854,571 3,910,453 -1.14%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 134,829 - 131,953 - 129,569 - 119,680 8.24%
Div Payout % 134.45% - 217.00% - 156.83% - 220.00% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 3,843,253 3,874,344 3,951,303 3,882,647 3,936,744 3,854,571 3,910,453 -1.14%
NOSH 3,036,704 3,036,704 3,034,503 3,034,503 3,027,333 3,027,704 3,022,222 0.31%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 68.19% 44.04% 45.02% 49.69% 63.82% 45.66% 45.24% -
ROE 2.61% 1.61% 1.54% 1.68% 2.10% 1.44% 1.39% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.84 4.66 4.44 4.33 4.28 4.01 3.98 13.89%
EPS 3.30 2.05 2.00 2.16 2.73 1.83 1.80 49.62%
DPS 4.44 0.00 4.34 0.00 4.28 0.00 3.96 7.90%
NAPS 1.2656 1.2769 1.2996 1.2795 1.3004 1.2731 1.2939 -1.45%
Adjusted Per Share Value based on latest NOSH - 3,034,503
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 4.02 3.87 3.69 3.60 3.54 3.32 3.29 14.25%
EPS 2.74 1.70 1.66 1.79 2.26 1.52 1.49 49.93%
DPS 3.69 0.00 3.61 0.00 3.54 0.00 3.27 8.36%
NAPS 1.051 1.0595 1.0805 1.0617 1.0765 1.0541 1.0694 -1.14%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.64 1.60 1.78 1.37 1.61 1.75 1.76 -
P/RPS 33.87 34.35 40.07 31.61 37.65 43.66 44.23 -16.25%
P/EPS 49.66 77.99 89.00 63.62 58.99 95.63 97.78 -36.26%
EY 2.01 1.28 1.12 1.57 1.70 1.05 1.02 56.98%
DY 2.71 0.00 2.44 0.00 2.66 0.00 2.25 13.16%
P/NAPS 1.30 1.25 1.37 1.07 1.24 1.37 1.36 -2.95%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 25/10/18 26/07/18 26/04/18 25/01/18 26/10/17 27/07/17 -
Price 1.75 1.57 1.65 1.44 1.55 1.73 1.75 -
P/RPS 36.14 33.70 37.14 33.23 36.25 43.16 43.98 -12.23%
P/EPS 52.99 76.53 82.50 66.87 56.80 94.54 97.22 -33.20%
EY 1.89 1.31 1.21 1.50 1.76 1.06 1.03 49.71%
DY 2.54 0.00 2.63 0.00 2.76 0.00 2.26 8.07%
P/NAPS 1.38 1.23 1.27 1.13 1.19 1.36 1.35 1.47%

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