[PAVREIT] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock

[PAVREIT] PAVILION REAL ESTATE INV TRUST

Announcement Date

25-Jul-2019

Admission Sponsor

Sponsor

Financial Year

31-Dec-2019

Quarter

30-Jun-2019 [#2]

Profit Trend

QoQ- -7.22%

YoY- 1.83%

Quarter Report

PAVREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annualized Quarter Result
Revenue	560,542	501,994	406,280	590,082	533,140	478,394	449,388	3.75%
YoY %	11.66%	23.56%	-31.15%	10.68%	11.44%	6.45%	-	-
Horiz. %	124.73%	111.71%	90.41%	131.31%	118.64%	106.45%	100.00%	-
PBT	240,436	103,334	89,182	256,920	252,314	222,842	242,050	-0.11%
YoY %	132.68%	15.87%	-65.29%	1.83%	13.23%	-7.94%	-	-
Horiz. %	99.33%	42.69%	36.84%	106.14%	104.24%	92.06%	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	240,436	103,334	89,182	256,920	252,314	222,842	242,050	-0.11%
YoY %	132.68%	15.87%	-65.29%	1.83%	13.23%	-7.94%	-	-
Horiz. %	99.33%	42.69%	36.84%	106.14%	104.24%	92.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	240,436	103,334	89,182	256,920	252,314	222,842	242,050	-0.11%
YoY %	132.68%	15.87%	-65.29%	1.83%	13.23%	-7.94%	-	-
Horiz. %	99.33%	42.69%	36.84%	106.14%	104.24%	92.06%	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	320,106	398,660	317,098	333,162	280,826	255,552	207,338	7.50%
YoY %	-19.70%	25.72%	-4.82%	18.64%	9.89%	23.25%	-	-
Horiz. %	154.39%	192.28%	152.94%	160.69%	135.44%	123.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,778,767	3,781,615	3,853,725	3,840,817	3,951,303	3,917,598	3,848,353	-0.30%
YoY %	-0.08%	-1.87%	0.34%	-2.80%	0.86%	1.80%	-	-
Horiz. %	98.19%	98.27%	100.14%	99.80%	102.68%	101.80%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	249,109	111,546	97,978	267,377	263,906	239,797	251,104	-0.13%
YoY %	123.32%	13.85%	-63.36%	1.32%	10.05%	-4.50%	-	-
Horiz. %	99.21%	44.42%	39.02%	106.48%	105.10%	95.50%	100.00%	-
Div Payout %	103.61%	107.95%	109.86%	104.07%	104.59%	107.61%	103.74%	-
YoY %	-4.02%	-1.74%	5.56%	-0.50%	-2.81%	3.73%	-	-
Horiz. %	99.87%	104.06%	105.90%	100.32%	100.82%	103.73%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	3,778,767	3,781,615	3,853,725	3,840,817	3,951,303	3,917,598	3,848,353	-0.30%
YoY %	-0.08%	-1.87%	0.34%	-2.80%	0.86%	1.80%	-	-
Horiz. %	98.19%	98.27%	100.14%	99.80%	102.68%	101.80%	100.00%	-
NOSH	3,052,809	3,047,723	3,043,332	3,039,020	3,034,503	3,027,744	3,018,079	0.19%
YoY %	0.17%	0.14%	0.14%	0.15%	0.22%	0.32%	-	-
Horiz. %	101.15%	100.98%	100.84%	100.69%	100.54%	100.32%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	42.89%	20.58%	21.95%	43.54%	47.33%	46.58%	53.86%	-
YoY %	108.41%	-6.24%	-49.59%	-8.01%	1.61%	-13.52%	-	-
Horiz. %	79.63%	38.21%	40.75%	80.84%	87.88%	86.48%	100.00%	-
ROE	6.36%	2.73%	2.31%	6.69%	6.39%	5.69%	6.29%	-
YoY %	132.97%	18.18%	-65.47%	4.69%	12.30%	-9.54%	-	-
Horiz. %	101.11%	43.40%	36.72%	106.36%	101.59%	90.46%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	18.36	16.47	13.35	19.42	17.54	15.80	14.89	3.55%
YoY %	11.48%	23.37%	-31.26%	10.72%	11.01%	6.11%	-	-
Horiz. %	123.30%	110.61%	89.66%	130.42%	117.80%	106.11%	100.00%	-
EPS	7.88	3.40	2.94	8.46	8.32	7.36	8.02	-0.29%
YoY %	131.76%	15.65%	-65.25%	1.68%	13.04%	-8.23%	-	-
Horiz. %	98.25%	42.39%	36.66%	105.49%	103.74%	91.77%	100.00%	-
DPS	8.16	3.66	3.22	8.80	8.68	7.92	8.32	-0.32%
YoY %	122.95%	13.66%	-63.41%	1.38%	9.60%	-4.81%	-	-
Horiz. %	98.08%	43.99%	38.70%	105.77%	104.33%	95.19%	100.00%	-
NAPS	1.2378	1.2408	1.2665	1.2641	1.2996	1.2939	1.2751	-0.49%
YoY %	-0.24%	-2.03%	0.19%	-2.73%	0.44%	1.47%	-	-
Horiz. %	97.07%	97.31%	99.33%	99.14%	101.92%	101.47%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 3,039,020
RPS	15.33	13.73	11.11	16.14	14.58	13.08	12.29	3.75%
YoY %	11.65%	23.58%	-31.16%	10.70%	11.47%	6.43%	-	-
Horiz. %	124.74%	111.72%	90.40%	131.33%	118.63%	106.43%	100.00%	-
EPS	6.57	2.83	2.44	7.03	6.90	6.09	6.62	-0.12%
YoY %	132.16%	15.98%	-65.29%	1.88%	13.30%	-8.01%	-	-
Horiz. %	99.24%	42.75%	36.86%	106.19%	104.23%	91.99%	100.00%	-
DPS	6.81	3.05	2.68	7.31	7.22	6.56	6.87	-0.14%
YoY %	123.28%	13.81%	-63.34%	1.25%	10.06%	-4.51%	-	-
Horiz. %	99.13%	44.40%	39.01%	106.40%	105.09%	95.49%	100.00%	-
NAPS	1.0333	1.0341	1.0538	1.0503	1.0805	1.0713	1.0524	-0.30%
YoY %	-0.08%	-1.87%	0.33%	-2.80%	0.86%	1.80%	-	-
Horiz. %	98.19%	98.26%	100.13%	99.80%	102.67%	101.80%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.32	1.36	1.60	1.83	1.78	1.76	1.73	-
P/RPS	7.19	8.26	11.98	9.42	10.15	11.14	11.62	-7.68%
YoY %	-12.95%	-31.05%	27.18%	-7.19%	-8.89%	-4.13%	-	-
Horiz. %	61.88%	71.08%	103.10%	81.07%	87.35%	95.87%	100.00%	-
P/EPS	16.76	40.11	54.59	21.64	21.45	23.91	21.57	-4.11%
YoY %	-58.21%	-26.53%	152.26%	0.89%	-10.29%	10.85%	-	-
Horiz. %	77.70%	185.95%	253.08%	100.32%	99.44%	110.85%	100.00%	-
EY	5.97	2.49	1.83	4.62	4.66	4.18	4.64	4.28%
YoY %	139.76%	36.07%	-60.39%	-0.86%	11.48%	-9.91%	-	-
Horiz. %	128.66%	53.66%	39.44%	99.57%	100.43%	90.09%	100.00%	-
DY	6.18	2.69	2.01	4.81	4.88	4.50	4.81	4.26%
YoY %	129.74%	33.83%	-58.21%	-1.43%	8.44%	-6.44%	-	-
Horiz. %	128.48%	55.93%	41.79%	100.00%	101.46%	93.56%	100.00%	-
P/NAPS	1.07	1.10	1.26	1.45	1.37	1.36	1.36	-3.91%
YoY %	-2.73%	-12.70%	-13.10%	5.84%	0.74%	0.00%	-	-
Horiz. %	78.68%	80.88%	92.65%	106.62%	100.74%	100.00%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	28/07/22	05/08/21	23/07/20	25/07/19	26/07/18	27/07/17	28/07/16	-
Price	1.33	1.36	1.60	1.89	1.65	1.75	1.80	-
P/RPS	7.24	8.26	11.98	9.73	9.41	11.08	12.09	-8.18%
YoY %	-12.35%	-31.05%	23.12%	3.40%	-15.07%	-8.35%	-	-
Horiz. %	59.88%	68.32%	99.09%	80.48%	77.83%	91.65%	100.00%	-
P/EPS	16.89	40.11	54.59	22.35	19.88	23.78	22.44	-4.62%
YoY %	-57.89%	-26.53%	144.25%	12.42%	-16.40%	5.97%	-	-
Horiz. %	75.27%	178.74%	243.27%	99.60%	88.59%	105.97%	100.00%	-
EY	5.92	2.49	1.83	4.47	5.03	4.21	4.46	4.83%
YoY %	137.75%	36.07%	-59.06%	-11.13%	19.48%	-5.61%	-	-
Horiz. %	132.74%	55.83%	41.03%	100.22%	112.78%	94.39%	100.00%	-
DY	6.14	2.69	2.01	4.66	5.26	4.53	4.62	4.85%
YoY %	128.25%	33.83%	-56.87%	-11.41%	16.11%	-1.95%	-	-
Horiz. %	132.90%	58.23%	43.51%	100.87%	113.85%	98.05%	100.00%	-
P/NAPS	1.07	1.10	1.26	1.50	1.27	1.35	1.41	-4.49%
YoY %	-2.73%	-12.70%	-16.00%	18.11%	-5.93%	-4.26%	-	-
Horiz. %	75.89%	78.01%	89.36%	106.38%	90.07%	95.74%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

2024-05-31 16:50:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-31 16:50:00

OBV

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-31 16:50:00

TURTLE SYSTEM 55

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PBBANK

PUBLIC BANK BHD

1000

GENTING

GENTING BHD

526

LAGENDA

LAGENDA PROPERTIES BERHAD

398

GENM

GENTING MALAYSIA BERHAD

330

YTLPOWR

YTL POWER INTERNATIONAL BHD

319

MPI

MALAYSIAN PACIFIC INDUSTRIES

297

MYEG

MY E.G. SERVICES BHD

297

HLIND

HONG LEONG INDUSTRIES BHD

291

PTRANS

PERAK TRANSIT BERHAD

289

MAHSING

MAH SING GROUP BHD

266

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

INIX-OR

0.02

0.00

141,839,900

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

EDUSPEC-OR

0.005

0.00

75,002,700

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More