[PAVREIT] QoQ 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- 203.22%
YoY- -9.66%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 124,276 113,318 124,783 126,214 130,794 116,234 86,731 27.01%
PBT 53,566 20,007 20,409 31,258 -30,282 32,036 9,990 205.41%
Tax 0 0 0 0 0 0 0 -
NP 53,566 20,007 20,409 31,258 -30,282 32,036 9,990 205.41%
-
NP to SH 53,566 20,007 20,409 31,258 -30,282 32,036 9,990 205.41%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - 0.00% 0.00% -
Total Cost 70,710 93,311 104,374 94,956 161,076 84,198 76,741 -5.29%
-
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 78,691 - 55,773 - 76,691 - 48,989 37.03%
Div Payout % 146.91% - 273.28% - 0.00% - 490.38% -
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 43.10% 17.66% 16.36% 24.77% -23.15% 27.56% 11.52% -
ROE 1.42% 0.53% 0.54% 0.83% -0.80% 0.83% 0.26% -
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 4.07 3.72 4.09 4.14 4.30 3.82 2.85 26.73%
EPS 1.76 0.65 0.67 1.03 -1.00 1.05 0.33 204.32%
DPS 2.58 0.00 1.83 0.00 2.52 0.00 1.61 36.82%
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 3.39 3.10 3.41 3.45 3.57 3.18 2.37 26.86%
EPS 1.46 0.55 0.56 0.85 -0.83 0.88 0.27 207.13%
DPS 2.15 0.00 1.52 0.00 2.10 0.00 1.34 36.93%
NAPS 1.0325 1.0333 1.033 1.0335 1.0326 1.0524 1.0527 -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 30.68 38.22 33.22 33.81 34.90 40.32 56.13 -33.07%
P/EPS 71.18 216.48 203.09 136.50 -150.75 146.30 487.34 -72.16%
EY 1.40 0.46 0.49 0.73 -0.66 0.68 0.21 252.99%
DY 2.06 0.00 1.35 0.00 1.68 0.00 1.01 60.62%
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 30.68 38.22 33.22 33.81 31.88 36.66 56.13 -33.07%
P/EPS 71.18 216.48 203.09 136.50 -137.68 133.00 487.34 -72.16%
EY 1.40 0.46 0.49 0.73 -0.73 0.75 0.21 252.99%
DY 2.06 0.00 1.35 0.00 1.84 0.00 1.01 60.62%
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