[PAVREIT] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
17-Jul-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 98.24%
YoY- 5.68%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 239,197 224,694 207,993 199,890 185,855 168,164 0 -
PBT 111,421 121,025 119,784 112,266 106,227 95,569 0 -
Tax 0 0 0 0 0 0 0 -
NP 111,421 121,025 119,784 112,266 106,227 95,569 0 -
-
NP to SH 111,421 121,025 119,784 112,266 106,227 95,569 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 127,776 103,669 88,209 87,624 79,628 72,595 0 -
-
Net Worth 3,917,598 3,848,353 3,811,364 3,523,587 3,410,398 2,855,048 0 -
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 119,898 125,552 123,404 115,576 109,838 100,978 - -
Div Payout % 107.61% 103.74% 103.02% 102.95% 103.40% 105.66% - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 3,917,598 3,848,353 3,811,364 3,523,587 3,410,398 2,855,048 0 -
NOSH 3,027,744 3,018,079 3,017,229 3,009,812 3,009,263 3,005,314 0 -
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 46.58% 53.86% 57.59% 56.16% 57.16% 56.83% 0.00% -
ROE 2.84% 3.14% 3.14% 3.19% 3.11% 3.35% 0.00% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 7.90 7.44 6.89 6.64 6.18 5.60 0.00 -
EPS 3.68 4.01 3.97 3.73 3.53 3.18 0.00 -
DPS 3.96 4.16 4.09 3.84 3.65 3.36 0.00 -
NAPS 1.2939 1.2751 1.2632 1.1707 1.1333 0.95 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,007,297
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 6.53 6.14 5.68 5.46 5.08 4.59 0.00 -
EPS 3.04 3.31 3.27 3.07 2.90 2.61 0.00 -
DPS 3.28 3.43 3.37 3.16 3.00 2.76 0.00 -
NAPS 1.0702 1.0513 1.0412 0.9625 0.9316 0.7799 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 - -
Price 1.76 1.73 1.49 1.35 1.51 1.22 0.00 -
P/RPS 22.28 23.24 21.61 20.33 24.45 21.80 0.00 -
P/EPS 47.83 43.14 37.53 36.19 42.78 38.36 0.00 -
EY 2.09 2.32 2.66 2.76 2.34 2.61 0.00 -
DY 2.25 2.40 2.74 2.84 2.42 2.75 0.00 -
P/NAPS 1.36 1.36 1.18 1.15 1.33 1.28 0.00 -
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 27/07/17 28/07/16 30/07/15 17/07/14 01/08/13 06/08/12 - -
Price 1.75 1.80 1.54 1.36 1.45 1.34 0.00 -
P/RPS 22.15 24.18 22.34 20.48 23.48 23.95 0.00 -
P/EPS 47.55 44.89 38.79 36.46 41.08 42.14 0.00 -
EY 2.10 2.23 2.58 2.74 2.43 2.37 0.00 -
DY 2.26 2.31 2.66 2.82 2.52 2.51 0.00 -
P/NAPS 1.35 1.41 1.22 1.16 1.28 1.41 0.00 -

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
Post a Comment