[PAVREIT] YoY Annualized Quarter 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- 108.37%
YoY- 108.72%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 874,080 625,648 555,112 504,856 465,636 603,688 526,040 8.82%
PBT 332,668 280,208 260,968 125,032 138,404 276,924 261,396 4.09%
Tax 0 0 0 0 0 0 0 -
NP 332,668 280,208 260,968 125,032 138,404 276,924 261,396 4.09%
-
NP to SH 332,668 280,208 260,968 125,032 138,404 276,924 261,396 4.09%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 541,412 345,440 294,144 379,824 327,232 326,764 264,644 12.65%
-
Net Worth 4,761,581 3,930,501 3,779,087 3,783,443 3,856,511 3,842,733 3,882,647 3.45%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,761,581 3,930,501 3,779,087 3,783,443 3,856,511 3,842,733 3,882,647 3.45%
NOSH 3,656,848 3,058,756 3,052,809 3,047,723 3,043,332 3,039,020 3,034,503 3.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 38.06% 44.79% 47.01% 24.77% 29.72% 45.87% 49.69% -
ROE 6.99% 7.13% 6.91% 3.30% 3.59% 7.21% 6.73% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.90 20.45 18.19 16.57 15.30 19.87 17.34 5.48%
EPS 9.12 9.16 8.56 4.12 4.56 9.12 8.64 0.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3021 1.285 1.2385 1.2414 1.2672 1.265 1.2795 0.29%
Adjusted Per Share Value based on latest NOSH - 3,052,809
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 23.88 17.09 15.16 13.79 12.72 16.49 14.37 8.82%
EPS 9.09 7.65 7.13 3.42 3.78 7.56 7.14 4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3007 1.0737 1.0323 1.0335 1.0535 1.0497 1.0606 3.45%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.28 1.34 1.32 1.40 1.58 1.82 1.37 -
P/RPS 5.36 6.55 7.26 8.45 10.33 9.16 7.90 -6.25%
P/EPS 14.07 14.63 15.43 34.13 34.74 19.96 15.90 -2.01%
EY 7.11 6.84 6.48 2.93 2.88 5.01 6.29 2.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.04 1.07 1.13 1.25 1.44 1.07 -1.45%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 25/04/24 20/04/23 28/04/22 28/04/21 11/06/20 25/04/19 26/04/18 -
Price 1.30 1.30 1.30 1.40 1.66 1.81 1.44 -
P/RPS 5.44 6.36 7.15 8.45 10.85 9.11 8.31 -6.81%
P/EPS 14.29 14.19 15.20 34.13 36.50 19.85 16.72 -2.58%
EY 7.00 7.05 6.58 2.93 2.74 5.04 5.98 2.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.01 1.05 1.13 1.31 1.43 1.13 -2.01%

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