[PAVREIT] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
07-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 0.66%
YoY- 311.71%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 389,544 381,966 375,509 370,910 364,215 355,942 346,524 8.13%
PBT 333,289 329,609 327,250 645,074 640,863 636,674 630,205 -34.67%
Tax 0 0 0 0 0 0 0 -
NP 333,289 329,609 327,250 645,074 640,863 636,674 630,205 -34.67%
-
NP to SH 333,289 329,609 327,250 645,074 640,863 636,674 630,205 -34.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 56,255 52,357 48,259 -274,164 -276,648 -280,732 -283,681 -
-
Net Worth 3,520,642 3,470,757 3,525,337 3,352,935 3,423,290 3,346,273 3,297,916 4.46%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 227,228 222,001 222,001 215,726 215,726 206,412 206,412 6.63%
Div Payout % 68.18% 67.35% 67.84% 33.44% 33.66% 32.42% 32.75% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 3,520,642 3,470,757 3,525,337 3,352,935 3,423,290 3,346,273 3,297,916 4.46%
NOSH 3,007,297 3,012,287 3,012,078 3,008,465 3,020,639 2,998,453 3,004,935 0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 85.56% 86.29% 87.15% 173.92% 175.96% 178.87% 181.86% -
ROE 9.47% 9.50% 9.28% 19.24% 18.72% 19.03% 19.11% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 12.95 12.68 12.47 12.33 12.06 11.87 11.53 8.07%
EPS 11.08 10.94 10.86 21.44 21.22 21.23 20.97 -34.71%
DPS 7.55 7.36 7.36 7.16 7.16 6.87 6.87 6.51%
NAPS 1.1707 1.1522 1.1704 1.1145 1.1333 1.116 1.0975 4.41%
Adjusted Per Share Value based on latest NOSH - 3,008,465
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 10.65 10.45 10.27 10.14 9.96 9.73 9.48 8.09%
EPS 9.11 9.01 8.95 17.64 17.53 17.41 17.23 -34.68%
DPS 6.21 6.07 6.07 5.90 5.90 5.64 5.64 6.64%
NAPS 0.9628 0.9491 0.964 0.9169 0.9361 0.9151 0.9018 4.47%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.35 1.31 1.28 1.36 1.51 1.59 1.39 -
P/RPS 10.42 10.33 10.27 11.03 12.52 13.39 12.05 -9.25%
P/EPS 12.18 11.97 11.78 6.34 7.12 7.49 6.63 50.16%
EY 8.21 8.35 8.49 15.77 14.05 13.35 15.09 -33.42%
DY 5.59 5.62 5.75 5.26 4.74 4.32 4.94 8.61%
P/NAPS 1.15 1.14 1.09 1.22 1.33 1.42 1.27 -6.41%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 17/07/14 24/04/14 16/01/14 07/11/13 01/08/13 24/04/13 18/01/13 -
Price 1.36 1.39 1.32 1.37 1.45 1.60 1.47 -
P/RPS 10.50 10.96 10.59 11.11 12.03 13.48 12.75 -12.17%
P/EPS 12.27 12.70 12.15 6.39 6.83 7.54 7.01 45.38%
EY 8.15 7.87 8.23 15.65 14.63 13.27 14.27 -31.23%
DY 5.55 5.29 5.58 5.23 4.94 4.29 4.67 12.23%
P/NAPS 1.16 1.21 1.13 1.23 1.28 1.43 1.34 -9.19%

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