[PAVREIT] QoQ TTM 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- 27.14%
YoY- 270.27%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 569,691 548,169 517,865 501,155 488,591 495,109 498,025 9.35%
PBT 397,799 234,950 193,791 159,224 125,240 41,392 53,421 279.93%
Tax 0 0 0 0 0 0 0 -
NP 397,799 234,950 193,791 159,224 125,240 41,392 53,421 279.93%
-
NP to SH 397,799 234,950 193,791 159,224 125,240 41,392 53,421 279.93%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 171,892 313,219 324,074 341,931 363,351 453,717 444,604 -46.83%
-
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 255,645 203,246 203,246 134,464 134,464 132,465 132,465 54.82%
Div Payout % 64.26% 86.51% 104.88% 84.45% 107.37% 320.03% 247.96% -
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 69.83% 42.86% 37.42% 31.77% 25.63% 8.36% 10.73% -
ROE 10.12% 6.22% 5.13% 4.21% 3.31% 1.09% 1.41% -
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 18.64 17.94 16.96 16.42 16.02 16.23 16.34 9.15%
EPS 13.02 7.69 6.35 5.22 4.11 1.36 1.75 279.71%
DPS 8.37 6.66 6.66 4.41 4.41 4.35 4.35 54.51%
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 15.58 14.99 14.16 13.70 13.36 13.54 13.62 9.35%
EPS 10.88 6.42 5.30 4.35 3.42 1.13 1.46 280.12%
DPS 6.99 5.56 5.56 3.68 3.68 3.62 3.62 54.87%
NAPS 1.0744 1.0337 1.0333 1.0334 1.0336 1.0344 1.0341 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 6.49 7.02 7.78 8.04 7.80 8.75 8.32 -15.22%
P/EPS 9.29 16.39 20.79 25.30 30.44 104.64 77.59 -75.61%
EY 10.76 6.10 4.81 3.95 3.28 0.96 1.29 309.70%
DY 6.92 5.29 5.05 3.34 3.53 3.06 3.20 66.99%
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 7.24 6.97 7.84 7.92 7.80 8.75 8.32 -8.82%
P/EPS 10.37 16.26 20.95 24.91 30.44 104.64 77.59 -73.76%
EY 9.64 6.15 4.77 4.01 3.28 0.96 1.29 280.83%
DY 6.20 5.33 5.01 3.39 3.53 3.06 3.20 55.22%
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