[PAVREIT] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
28-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 21.8%
YoY- 108.72%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 145,798 143,622 141,493 138,778 124,276 113,318 124,783 10.90%
PBT 216,415 61,166 54,976 65,242 53,566 20,007 20,409 380.59%
Tax 0 0 0 0 0 0 0 -
NP 216,415 61,166 54,976 65,242 53,566 20,007 20,409 380.59%
-
NP to SH 216,415 61,166 54,976 65,242 53,566 20,007 20,409 380.59%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -70,617 82,456 86,517 73,536 70,710 93,311 104,374 -
-
Net Worth 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 3,782,683 3,781,615 2.57%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 131,090 - 124,554 - 78,691 - 55,773 76.50%
Div Payout % 60.57% - 226.56% - 146.91% - 273.28% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 3,929,046 3,779,927 3,778,767 3,779,087 3,779,633 3,782,683 3,781,615 2.57%
NOSH 3,055,721 3,055,721 3,052,809 3,052,809 3,050,059 3,050,059 3,047,723 0.17%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 148.43% 42.59% 38.85% 47.01% 43.10% 17.66% 16.36% -
ROE 5.51% 1.62% 1.45% 1.73% 1.42% 0.53% 0.54% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 4.77 4.70 4.63 4.55 4.07 3.72 4.09 10.76%
EPS 7.09 2.00 1.80 2.14 1.76 0.65 0.67 379.93%
DPS 4.29 0.00 4.08 0.00 2.58 0.00 1.83 76.19%
NAPS 1.2858 1.237 1.2378 1.2385 1.2392 1.2402 1.2408 2.39%
Adjusted Per Share Value based on latest NOSH - 3,052,809
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 3.98 3.92 3.87 3.79 3.39 3.10 3.41 10.82%
EPS 5.91 1.67 1.50 1.78 1.46 0.55 0.56 379.07%
DPS 3.58 0.00 3.40 0.00 2.15 0.00 1.52 76.74%
NAPS 1.0733 1.0326 1.0323 1.0323 1.0325 1.0333 1.033 2.57%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.21 1.26 1.32 1.32 1.25 1.42 1.36 -
P/RPS 25.36 26.81 28.48 29.02 30.68 38.22 33.22 -16.43%
P/EPS 17.08 62.95 73.30 61.74 71.18 216.48 203.09 -80.71%
EY 5.85 1.59 1.36 1.62 1.40 0.46 0.49 420.00%
DY 3.55 0.00 3.09 0.00 2.06 0.00 1.35 90.18%
P/NAPS 0.94 1.02 1.07 1.07 1.01 1.14 1.10 -9.92%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 31/01/23 27/10/22 28/07/22 28/04/22 27/01/22 28/10/21 05/08/21 -
Price 1.35 1.25 1.33 1.30 1.25 1.42 1.36 -
P/RPS 28.29 26.60 28.70 28.58 30.68 38.22 33.22 -10.12%
P/EPS 19.06 62.45 73.85 60.80 71.18 216.48 203.09 -79.25%
EY 5.25 1.60 1.35 1.64 1.40 0.46 0.49 383.91%
DY 3.18 0.00 3.07 0.00 2.06 0.00 1.35 76.76%
P/NAPS 1.05 1.01 1.07 1.05 1.01 1.14 1.10 -3.04%

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