[PAVREIT] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.03%
YoY- 957.97%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 375,509 370,910 364,215 355,942 346,524 277,212 190,703 56.90%
PBT 327,250 645,074 640,863 636,674 630,205 156,683 107,945 109.04%
Tax 0 0 0 0 0 0 0 -
NP 327,250 645,074 640,863 636,674 630,205 156,683 107,945 109.04%
-
NP to SH 327,250 645,074 640,863 636,674 630,205 156,683 107,945 109.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48,259 -274,164 -276,648 -280,732 -283,681 120,529 82,758 -30.13%
-
Net Worth 3,525,337 3,352,935 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 15.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 222,001 215,726 215,726 206,412 206,412 114,221 114,221 55.55%
Div Payout % 67.84% 33.44% 33.66% 32.42% 32.75% 72.90% 105.81% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,525,337 3,352,935 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 15.08%
NOSH 3,012,078 3,008,465 3,020,639 2,998,453 3,004,935 3,008,518 3,004,150 0.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 87.15% 173.92% 175.96% 178.87% 181.86% 56.52% 56.60% -
ROE 9.28% 19.24% 18.72% 19.03% 19.11% 5.46% 3.78% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.47 12.33 12.06 11.87 11.53 9.21 6.35 56.62%
EPS 10.86 21.44 21.22 21.23 20.97 5.21 3.59 108.74%
DPS 7.36 7.16 7.16 6.87 6.87 3.80 3.80 55.19%
NAPS 1.1704 1.1145 1.1333 1.116 1.0975 0.9537 0.95 14.87%
Adjusted Per Share Value based on latest NOSH - 2,998,453
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.27 10.14 9.96 9.73 9.48 7.58 5.21 57.01%
EPS 8.95 17.64 17.53 17.41 17.23 4.28 2.95 109.14%
DPS 6.07 5.90 5.90 5.64 5.64 3.12 3.12 55.65%
NAPS 0.964 0.9169 0.9361 0.9151 0.9018 0.7846 0.7804 15.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.28 1.36 1.51 1.59 1.39 1.40 1.22 -
P/RPS 10.27 11.03 12.52 13.39 12.05 15.19 19.22 -34.07%
P/EPS 11.78 6.34 7.12 7.49 6.63 26.88 33.95 -50.52%
EY 8.49 15.77 14.05 13.35 15.09 3.72 2.95 101.93%
DY 5.75 5.26 4.74 4.32 4.94 2.71 3.12 50.14%
P/NAPS 1.09 1.22 1.33 1.42 1.27 1.47 1.28 -10.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 16/01/14 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 - -
Price 1.32 1.37 1.45 1.60 1.47 1.38 0.00 -
P/RPS 10.59 11.11 12.03 13.48 12.75 14.98 0.00 -
P/EPS 12.15 6.39 6.83 7.54 7.01 26.50 0.00 -
EY 8.23 15.65 14.63 13.27 14.27 3.77 0.00 -
DY 5.58 5.23 4.94 4.29 4.67 2.75 0.00 -
P/NAPS 1.13 1.23 1.28 1.43 1.34 1.45 0.00 -

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
Post a Comment