[PAVREIT] YoY Annualized Quarter Result on 30-Jun-2023 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -5.11%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 632,754 560,542 501,994 406,280 590,082 533,140 478,394 4.76%
PBT 265,888 240,436 103,334 89,182 256,920 252,314 222,842 2.98%
Tax 0 0 0 0 0 0 0 -
NP 265,888 240,436 103,334 89,182 256,920 252,314 222,842 2.98%
-
NP to SH 265,888 240,436 103,334 89,182 256,920 252,314 222,842 2.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 366,866 320,106 398,660 317,098 333,162 280,826 255,552 6.20%
-
Net Worth 4,628,655 3,778,767 3,781,615 3,853,725 3,840,817 3,951,303 3,917,598 2.81%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 321,834 249,109 111,546 97,978 267,377 263,906 239,797 5.02%
Div Payout % 121.04% 103.61% 107.95% 109.86% 104.07% 104.59% 107.61% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 4,628,655 3,778,767 3,781,615 3,853,725 3,840,817 3,951,303 3,917,598 2.81%
NOSH 3,648,920 3,052,809 3,047,723 3,043,332 3,039,020 3,034,503 3,027,744 3.15%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 42.02% 42.89% 20.58% 21.95% 43.54% 47.33% 46.58% -
ROE 5.74% 6.36% 2.73% 2.31% 6.69% 6.39% 5.69% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.34 18.36 16.47 13.35 19.42 17.54 15.80 1.56%
EPS 8.42 7.88 3.40 2.94 8.46 8.32 7.36 2.26%
DPS 8.82 8.16 3.66 3.22 8.80 8.68 7.92 1.80%
NAPS 1.2685 1.2378 1.2408 1.2665 1.2641 1.2996 1.2939 -0.32%
Adjusted Per Share Value based on latest NOSH - 3,648,920
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 17.30 15.33 13.73 11.11 16.14 14.58 13.08 4.76%
EPS 7.27 6.57 2.83 2.44 7.03 6.90 6.09 2.99%
DPS 8.80 6.81 3.05 2.68 7.31 7.22 6.56 5.01%
NAPS 1.2657 1.0333 1.0341 1.0538 1.0503 1.0805 1.0713 2.81%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.24 1.32 1.36 1.60 1.83 1.78 1.76 -
P/RPS 7.15 7.19 8.26 11.98 9.42 10.15 11.14 -7.12%
P/EPS 17.02 16.76 40.11 54.59 21.64 21.45 23.91 -5.50%
EY 5.88 5.97 2.49 1.83 4.62 4.66 4.18 5.84%
DY 7.11 6.18 2.69 2.01 4.81 4.88 4.50 7.91%
P/NAPS 0.98 1.07 1.10 1.26 1.45 1.37 1.36 -5.31%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 27/07/23 28/07/22 05/08/21 23/07/20 25/07/19 26/07/18 27/07/17 -
Price 1.22 1.33 1.36 1.60 1.89 1.65 1.75 -
P/RPS 7.04 7.24 8.26 11.98 9.73 9.41 11.08 -7.27%
P/EPS 16.74 16.89 40.11 54.59 22.35 19.88 23.78 -5.68%
EY 5.97 5.92 2.49 1.83 4.47 5.03 4.21 5.99%
DY 7.23 6.14 2.69 2.01 4.66 5.26 4.53 8.09%
P/NAPS 0.96 1.07 1.10 1.26 1.50 1.27 1.35 -5.52%

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