[PAVREIT] QoQ TTM Result on 31-Dec-2018 [#4]

Stock

[PAVREIT] PAVILION REAL ESTATE INV TRUST

Announcement Date

29-Jan-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

31-Dec-2018 [#4]

Profit Trend

QoQ- 6.52%

YoY- 15.73%

Quarter Report

PAVREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	586,450	583,448	574,389	554,977	537,366	517,374	502,570	10.82%
YoY %	0.51%	1.58%	3.50%	3.28%	3.86%	2.95%	-	-
Horiz. %	116.69%	116.09%	114.29%	110.43%	106.92%	102.95%	100.00%	-
PBT	288,188	290,987	292,566	288,684	271,023	264,183	257,775	7.71%
YoY %	-0.96%	-0.54%	1.34%	6.52%	2.59%	2.49%	-	-
Horiz. %	111.80%	112.88%	113.50%	111.99%	105.14%	102.49%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	288,188	290,987	292,566	288,684	271,023	264,183	257,775	7.71%
YoY %	-0.96%	-0.54%	1.34%	6.52%	2.59%	2.49%	-	-
Horiz. %	111.80%	112.88%	113.50%	111.99%	105.14%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	288,188	290,987	292,566	288,684	271,023	264,183	257,775	7.71%
YoY %	-0.96%	-0.54%	1.34%	6.52%	2.59%	2.49%	-	-
Horiz. %	111.80%	112.88%	113.50%	111.99%	105.14%	102.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	298,262	292,461	281,823	266,293	266,343	253,191	244,795	14.06%
YoY %	1.98%	3.77%	5.83%	-0.02%	5.19%	3.43%	-	-
Horiz. %	121.84%	119.47%	115.13%	108.78%	108.80%	103.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,843,025	3,840,817	3,842,733	3,843,253	3,874,344	3,951,303	3,882,647	-0.68%
YoY %	0.06%	-0.05%	-0.01%	-0.80%	-1.95%	1.77%	-	-
Horiz. %	98.98%	98.92%	98.97%	98.99%	99.79%	101.77%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	268,518	268,518	266,783	266,783	261,523	261,523	249,249	5.08%
YoY %	0.00%	0.65%	0.00%	2.01%	0.00%	4.92%	-	-
Horiz. %	107.73%	107.73%	107.03%	107.03%	104.92%	104.92%	100.00%	-
Div Payout %	93.17%	92.28%	91.19%	92.41%	96.49%	98.99%	96.69%	-
YoY %	0.96%	1.20%	-1.32%	-4.23%	-2.53%	2.38%	-	-
Horiz. %	96.36%	95.44%	94.31%	95.57%	99.79%	102.38%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	3,843,025	3,840,817	3,842,733	3,843,253	3,874,344	3,951,303	3,882,647	-0.68%
YoY %	0.06%	-0.05%	-0.01%	-0.80%	-1.95%	1.77%	-	-
Horiz. %	98.98%	98.92%	98.97%	98.99%	99.79%	101.77%	100.00%	-
NOSH	3,041,090	3,039,020	3,039,020	3,036,704	3,036,704	3,034,503	3,034,503	0.14%
YoY %	0.07%	0.00%	0.08%	0.00%	0.07%	0.00%	-	-
Horiz. %	100.22%	100.15%	100.15%	100.07%	100.07%	100.00%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	49.14%	49.87%	50.94%	52.02%	50.44%	51.06%	51.29%	-
YoY %	-1.46%	-2.10%	-2.08%	3.13%	-1.21%	-0.45%	-	-
Horiz. %	95.81%	97.23%	99.32%	101.42%	98.34%	99.55%	100.00%	-
ROE	7.50%	7.58%	7.61%	7.51%	7.00%	6.69%	6.64%	-
YoY %	-1.06%	-0.39%	1.33%	7.29%	4.63%	0.75%	-	-
Horiz. %	112.95%	114.16%	114.61%	113.10%	105.42%	100.75%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	19.28	19.20	18.91	18.28	17.71	17.02	16.56	10.66%
YoY %	0.42%	1.53%	3.45%	3.22%	4.05%	2.78%	-	-
Horiz. %	116.43%	115.94%	114.19%	110.39%	106.94%	102.78%	100.00%	-
EPS	9.48	9.58	9.63	9.51	8.93	8.69	8.49	7.62%
YoY %	-1.04%	-0.52%	1.26%	6.49%	2.76%	2.36%	-	-
Horiz. %	111.66%	112.84%	113.43%	112.01%	105.18%	102.36%	100.00%	-
DPS	8.84	8.84	8.78	8.78	8.62	8.62	8.24	4.79%
YoY %	0.00%	0.68%	0.00%	1.86%	0.00%	4.61%	-	-
Horiz. %	107.28%	107.28%	106.55%	106.55%	104.61%	104.61%	100.00%	-
NAPS	1.2637	1.2641	1.265	1.2656	1.2769	1.2996	1.2795	-0.82%
YoY %	-0.03%	-0.07%	-0.05%	-0.88%	-1.75%	1.57%	-	-
Horiz. %	98.77%	98.80%	98.87%	98.91%	99.80%	101.57%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,036,704
RPS	16.02	15.94	15.69	15.16	14.68	14.13	13.73	10.82%
YoY %	0.50%	1.59%	3.50%	3.27%	3.89%	2.91%	-	-
Horiz. %	116.68%	116.10%	114.28%	110.42%	106.92%	102.91%	100.00%	-
EPS	7.87	7.95	7.99	7.89	7.40	7.22	7.04	7.70%
YoY %	-1.01%	-0.50%	1.27%	6.62%	2.49%	2.56%	-	-
Horiz. %	111.79%	112.93%	113.49%	112.07%	105.11%	102.56%	100.00%	-
DPS	7.34	7.34	7.29	7.29	7.14	7.14	6.81	5.11%
YoY %	0.00%	0.69%	0.00%	2.10%	0.00%	4.85%	-	-
Horiz. %	107.78%	107.78%	107.05%	107.05%	104.85%	104.85%	100.00%	-
NAPS	1.0498	1.0492	1.0497	1.0499	1.0584	1.0794	1.0606	-0.67%
YoY %	0.06%	-0.05%	-0.02%	-0.80%	-1.95%	1.77%	-	-
Horiz. %	98.98%	98.93%	98.97%	98.99%	99.79%	101.77%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	1.81	1.83	1.82	1.64	1.60	1.78	1.37	-
P/RPS	9.39	9.53	9.63	8.97	9.03	10.46	8.27	8.82%
YoY %	-1.47%	-1.04%	7.36%	-0.66%	-13.67%	26.48%	-	-
Horiz. %	113.54%	115.24%	116.44%	108.46%	109.19%	126.48%	100.00%	-
P/EPS	19.10	19.11	18.90	17.25	17.91	20.49	16.13	11.91%
YoY %	-0.05%	1.11%	9.57%	-3.69%	-12.59%	27.03%	-	-
Horiz. %	118.41%	118.47%	117.17%	106.94%	111.04%	127.03%	100.00%	-
EY	5.24	5.23	5.29	5.80	5.58	4.88	6.20	-10.60%
YoY %	0.19%	-1.13%	-8.79%	3.94%	14.34%	-21.29%	-	-
Horiz. %	84.52%	84.35%	85.32%	93.55%	90.00%	78.71%	100.00%	-
DY	4.88	4.83	4.82	5.35	5.39	4.84	6.01	-12.95%
YoY %	1.04%	0.21%	-9.91%	-0.74%	11.36%	-19.47%	-	-
Horiz. %	81.20%	80.37%	80.20%	89.02%	89.68%	80.53%	100.00%	-
P/NAPS	1.43	1.45	1.44	1.30	1.25	1.37	1.07	21.30%
YoY %	-1.38%	0.69%	10.77%	4.00%	-8.76%	28.04%	-	-
Horiz. %	133.64%	135.51%	134.58%	121.50%	116.82%	128.04%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	24/10/19	25/07/19	25/04/19	29/01/19	25/10/18	26/07/18	26/04/18	-
Price	1.79	1.89	1.81	1.75	1.57	1.65	1.44	-
P/RPS	9.28	9.84	9.57	9.58	8.86	9.70	8.69	4.47%
YoY %	-5.69%	2.82%	-0.10%	8.13%	-8.66%	11.62%	-	-
Horiz. %	106.79%	113.23%	110.13%	110.24%	101.96%	111.62%	100.00%	-
P/EPS	18.89	19.73	18.79	18.41	17.58	18.99	16.95	7.48%
YoY %	-4.26%	5.00%	2.06%	4.72%	-7.42%	12.04%	-	-
Horiz. %	111.45%	116.40%	110.86%	108.61%	103.72%	112.04%	100.00%	-
EY	5.29	5.07	5.32	5.43	5.69	5.27	5.90	-7.01%
YoY %	4.34%	-4.70%	-2.03%	-4.57%	7.97%	-10.68%	-	-
Horiz. %	89.66%	85.93%	90.17%	92.03%	96.44%	89.32%	100.00%	-
DY	4.94	4.68	4.85	5.02	5.49	5.22	5.72	-9.30%
YoY %	5.56%	-3.51%	-3.39%	-8.56%	5.17%	-8.74%	-	-
Horiz. %	86.36%	81.82%	84.79%	87.76%	95.98%	91.26%	100.00%	-
P/NAPS	1.42	1.50	1.43	1.38	1.23	1.27	1.13	16.43%
YoY %	-5.33%	4.90%	3.62%	12.20%	-3.15%	12.39%	-	-
Horiz. %	125.66%	132.74%	126.55%	122.12%	108.85%	112.39%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos