[PAVREIT] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock

[PAVREIT] PAVILION REAL ESTATE INV TRUST

Announcement Date

26-Jul-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Jun-2018 [#2]

Profit Trend

QoQ- -3.47%

YoY- 13.23%

Quarter Report

PAVREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Annualized Quarter Result
Revenue	501,994	406,280	590,082	533,140	478,394	449,388	415,986	3.17%
YoY %	23.56%	-31.15%	10.68%	11.44%	6.45%	8.03%	-	-
Horiz. %	120.68%	97.67%	141.85%	128.16%	115.00%	108.03%	100.00%	-
PBT	103,334	89,182	256,920	252,314	222,842	242,050	239,568	-13.06%
YoY %	15.87%	-65.29%	1.83%	13.23%	-7.94%	1.04%	-	-
Horiz. %	43.13%	37.23%	107.24%	105.32%	93.02%	101.04%	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	103,334	89,182	256,920	252,314	222,842	242,050	239,568	-13.06%
YoY %	15.87%	-65.29%	1.83%	13.23%	-7.94%	1.04%	-	-
Horiz. %	43.13%	37.23%	107.24%	105.32%	93.02%	101.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	103,334	89,182	256,920	252,314	222,842	242,050	239,568	-13.06%
YoY %	15.87%	-65.29%	1.83%	13.23%	-7.94%	1.04%	-	-
Horiz. %	43.13%	37.23%	107.24%	105.32%	93.02%	101.04%	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	398,660	317,098	333,162	280,826	255,552	207,338	176,418	14.53%
YoY %	25.72%	-4.82%	18.64%	9.89%	23.25%	17.53%	-	-
Horiz. %	225.97%	179.74%	188.85%	159.18%	144.86%	117.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,781,615	3,853,725	3,840,817	3,951,303	3,917,598	3,848,353	3,811,364	-0.13%
YoY %	-1.87%	0.34%	-2.80%	0.86%	1.80%	0.97%	-	-
Horiz. %	99.22%	101.11%	100.77%	103.67%	102.79%	100.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	111,546	97,978	267,377	263,906	239,797	251,104	246,809	-12.38%
YoY %	13.85%	-63.36%	1.32%	10.05%	-4.50%	1.74%	-	-
Horiz. %	45.20%	39.70%	108.33%	106.93%	97.16%	101.74%	100.00%	-
Div Payout %	107.95%	109.86%	104.07%	104.59%	107.61%	103.74%	103.02%	-
YoY %	-1.74%	5.56%	-0.50%	-2.81%	3.73%	0.70%	-	-
Horiz. %	104.79%	106.64%	101.02%	101.52%	104.46%	100.70%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	3,781,615	3,853,725	3,840,817	3,951,303	3,917,598	3,848,353	3,811,364	-0.13%
YoY %	-1.87%	0.34%	-2.80%	0.86%	1.80%	0.97%	-	-
Horiz. %	99.22%	101.11%	100.77%	103.67%	102.79%	100.97%	100.00%	-
NOSH	3,047,723	3,043,332	3,039,020	3,034,503	3,027,744	3,018,079	3,017,229	0.16%
YoY %	0.14%	0.14%	0.15%	0.22%	0.32%	0.03%	-	-
Horiz. %	101.01%	100.87%	100.72%	100.57%	100.35%	100.03%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	20.58%	21.95%	43.54%	47.33%	46.58%	53.86%	57.59%	-
YoY %	-6.24%	-49.59%	-8.01%	1.61%	-13.52%	-6.48%	-	-
Horiz. %	35.74%	38.11%	75.60%	82.18%	80.88%	93.52%	100.00%	-
ROE	2.73%	2.31%	6.69%	6.39%	5.69%	6.29%	6.29%	-
YoY %	18.18%	-65.47%	4.69%	12.30%	-9.54%	0.00%	-	-
Horiz. %	43.40%	36.72%	106.36%	101.59%	90.46%	100.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	16.47	13.35	19.42	17.54	15.80	14.89	13.79	3.00%
YoY %	23.37%	-31.26%	10.72%	11.01%	6.11%	7.98%	-	-
Horiz. %	119.43%	96.81%	140.83%	127.19%	114.58%	107.98%	100.00%	-
EPS	3.40	2.94	8.46	8.32	7.36	8.02	7.94	-13.17%
YoY %	15.65%	-65.25%	1.68%	13.04%	-8.23%	1.01%	-	-
Horiz. %	42.82%	37.03%	106.55%	104.79%	92.70%	101.01%	100.00%	-
DPS	3.66	3.22	8.80	8.68	7.92	8.32	8.18	-12.53%
YoY %	13.66%	-63.41%	1.38%	9.60%	-4.81%	1.71%	-	-
Horiz. %	44.74%	39.36%	107.58%	106.11%	96.82%	101.71%	100.00%	-
NAPS	1.2408	1.2665	1.2641	1.2996	1.2939	1.2751	1.2632	-0.29%
YoY %	-2.03%	0.19%	-2.73%	0.44%	1.47%	0.94%	-	-
Horiz. %	98.23%	100.26%	100.07%	102.88%	102.43%	100.94%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,034,503
RPS	13.71	11.10	16.12	14.56	13.07	12.28	11.36	3.18%
YoY %	23.51%	-31.14%	10.71%	11.40%	6.43%	8.10%	-	-
Horiz. %	120.69%	97.71%	141.90%	128.17%	115.05%	108.10%	100.00%	-
EPS	2.82	2.44	7.02	6.89	6.09	6.61	6.54	-13.07%
YoY %	15.57%	-65.24%	1.89%	13.14%	-7.87%	1.07%	-	-
Horiz. %	43.12%	37.31%	107.34%	105.35%	93.12%	101.07%	100.00%	-
DPS	3.05	2.68	7.30	7.21	6.55	6.86	6.74	-12.36%
YoY %	13.81%	-63.29%	1.25%	10.08%	-4.52%	1.78%	-	-
Horiz. %	45.25%	39.76%	108.31%	106.97%	97.18%	101.78%	100.00%	-
NAPS	1.033	1.0527	1.0492	1.0794	1.0702	1.0513	1.0412	-0.13%
YoY %	-1.87%	0.33%	-2.80%	0.86%	1.80%	0.97%	-	-
Horiz. %	99.21%	101.10%	100.77%	103.67%	102.79%	100.97%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.36	1.60	1.83	1.78	1.76	1.73	1.49	-
P/RPS	8.26	11.98	9.42	10.15	11.14	11.62	10.81	-4.38%
YoY %	-31.05%	27.18%	-7.19%	-8.89%	-4.13%	7.49%	-	-
Horiz. %	76.41%	110.82%	87.14%	93.89%	103.05%	107.49%	100.00%	-
P/EPS	40.11	54.59	21.64	21.45	23.91	21.57	18.77	13.47%
YoY %	-26.53%	152.26%	0.89%	-10.29%	10.85%	14.92%	-	-
Horiz. %	213.69%	290.84%	115.29%	114.28%	127.38%	114.92%	100.00%	-
EY	2.49	1.83	4.62	4.66	4.18	4.64	5.33	-11.90%
YoY %	36.07%	-60.39%	-0.86%	11.48%	-9.91%	-12.95%	-	-
Horiz. %	46.72%	34.33%	86.68%	87.43%	78.42%	87.05%	100.00%	-
DY	2.69	2.01	4.81	4.88	4.50	4.81	5.49	-11.20%
YoY %	33.83%	-58.21%	-1.43%	8.44%	-6.44%	-12.39%	-	-
Horiz. %	49.00%	36.61%	87.61%	88.89%	81.97%	87.61%	100.00%	-
P/NAPS	1.10	1.26	1.45	1.37	1.36	1.36	1.18	-1.16%
YoY %	-12.70%	-13.10%	5.84%	0.74%	0.00%	15.25%	-	-
Horiz. %	93.22%	106.78%	122.88%	116.10%	115.25%	115.25%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	05/08/21	23/07/20	25/07/19	26/07/18	27/07/17	28/07/16	30/07/15	-
Price	1.36	1.60	1.89	1.65	1.75	1.80	1.54	-
P/RPS	8.26	11.98	9.73	9.41	11.08	12.09	11.17	-4.90%
YoY %	-31.05%	23.12%	3.40%	-15.07%	-8.35%	8.24%	-	-
Horiz. %	73.95%	107.25%	87.11%	84.24%	99.19%	108.24%	100.00%	-
P/EPS	40.11	54.59	22.35	19.88	23.78	22.44	19.40	12.85%
YoY %	-26.53%	144.25%	12.42%	-16.40%	5.97%	15.67%	-	-
Horiz. %	206.75%	281.39%	115.21%	102.47%	122.58%	115.67%	100.00%	-
EY	2.49	1.83	4.47	5.03	4.21	4.46	5.16	-11.42%
YoY %	36.07%	-59.06%	-11.13%	19.48%	-5.61%	-13.57%	-	-
Horiz. %	48.26%	35.47%	86.63%	97.48%	81.59%	86.43%	100.00%	-
DY	2.69	2.01	4.66	5.26	4.53	4.62	5.31	-10.70%
YoY %	33.83%	-56.87%	-11.41%	16.11%	-1.95%	-12.99%	-	-
Horiz. %	50.66%	37.85%	87.76%	99.06%	85.31%	87.01%	100.00%	-
P/NAPS	1.10	1.26	1.50	1.27	1.35	1.41	1.22	-1.70%
YoY %	-12.70%	-16.00%	18.11%	-5.93%	-4.26%	15.57%	-	-
Horiz. %	90.16%	103.28%	122.95%	104.10%	110.66%	115.57%	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