[PAVREIT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
25-Oct-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -0.44%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 485,753 425,832 585,854 543,890 480,737 456,317 413,964 2.69%
PBT 95,565 102,169 250,544 251,205 222,437 240,552 240,348 -14.23%
Tax 0 0 0 0 0 0 0 -
NP 95,565 102,169 250,544 251,205 222,437 240,552 240,348 -14.23%
-
NP to SH 95,565 102,169 250,544 251,205 222,437 240,552 240,348 -14.23%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 390,188 323,662 335,310 292,685 258,300 215,765 173,616 14.43%
-
Net Worth 3,782,683 3,852,576 3,843,025 3,874,344 3,854,604 3,788,392 3,745,389 0.16%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 74,421 65,330 178,410 175,577 159,864 167,620 164,385 -12.36%
Div Payout % 77.87% 63.94% 71.21% 69.89% 71.87% 69.68% 68.39% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 3,782,683 3,852,576 3,843,025 3,874,344 3,854,604 3,788,392 3,745,389 0.16%
NOSH 3,050,059 3,043,332 3,041,090 3,036,704 3,027,731 3,022,010 3,014,397 0.19%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 19.67% 23.99% 42.77% 46.19% 46.27% 52.72% 58.06% -
ROE 2.53% 2.65% 6.52% 6.48% 5.77% 6.35% 6.42% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 15.93 13.99 19.26 17.93 15.88 15.10 13.73 2.50%
EPS 3.13 3.36 8.24 8.28 7.35 7.96 7.97 -14.41%
DPS 2.44 2.15 5.87 5.79 5.28 5.55 5.45 -12.52%
NAPS 1.2402 1.2659 1.2637 1.2769 1.2731 1.2536 1.2425 -0.03%
Adjusted Per Share Value based on latest NOSH - 3,036,704
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 13.28 11.64 16.02 14.87 13.15 12.48 11.32 2.69%
EPS 2.61 2.79 6.85 6.87 6.08 6.58 6.57 -14.24%
DPS 2.04 1.79 4.88 4.80 4.37 4.58 4.50 -12.34%
NAPS 1.0344 1.0535 1.0509 1.0595 1.0541 1.036 1.0242 0.16%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.42 1.54 1.81 1.60 1.75 1.77 1.50 -
P/RPS 8.92 11.01 9.40 8.93 11.02 11.72 10.92 -3.31%
P/EPS 45.32 45.87 21.97 19.33 23.82 22.24 18.81 15.76%
EY 2.21 2.18 4.55 5.17 4.20 4.50 5.32 -13.60%
DY 1.72 1.39 3.24 3.62 3.02 3.13 3.64 -11.73%
P/NAPS 1.14 1.22 1.43 1.25 1.37 1.41 1.21 -0.98%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 28/10/21 22/10/20 24/10/19 25/10/18 26/10/17 27/10/16 29/10/15 -
Price 1.42 1.40 1.79 1.57 1.73 1.74 1.51 -
P/RPS 8.92 10.01 9.29 8.76 10.90 11.52 11.00 -3.42%
P/EPS 45.32 41.70 21.73 18.96 23.55 21.86 18.94 15.63%
EY 2.21 2.40 4.60 5.27 4.25 4.57 5.28 -13.49%
DY 1.72 1.53 3.28 3.69 3.05 3.19 3.61 -11.61%
P/NAPS 1.14 1.11 1.42 1.23 1.36 1.39 1.22 -1.12%

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