[PAVREIT] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
05-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 65.29%
YoY- 15.87%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 316,377 280,271 250,997 203,140 295,041 266,570 239,197 4.76%
PBT 132,944 120,218 51,667 44,591 128,460 126,157 111,421 2.98%
Tax 0 0 0 0 0 0 0 -
NP 132,944 120,218 51,667 44,591 128,460 126,157 111,421 2.98%
-
NP to SH 132,944 120,218 51,667 44,591 128,460 126,157 111,421 2.98%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 183,433 160,053 199,330 158,549 166,581 140,413 127,776 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 160,917 124,554 55,773 48,989 133,688 131,953 119,898 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 2.87% 3.18% 1.37% 1.16% 3.34% 3.19% 2.84% -
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 8.67 9.18 8.24 6.68 9.71 8.77 7.90 1.56%
EPS 4.21 3.94 1.70 1.47 4.23 4.16 3.68 2.26%
DPS 4.41 4.08 1.83 1.61 4.40 4.34 3.96 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 - 3,047,723
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 8.65 7.66 6.86 5.56 8.07 7.29 6.54 4.76%
EPS 3.64 3.29 1.41 1.22 3.51 3.45 3.05 2.98%
DPS 4.40 3.41 1.53 1.34 3.66 3.61 3.28 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 14.30 14.38 16.51 23.97 18.85 20.30 22.28 -7.12%
P/EPS 34.03 33.52 80.22 109.18 43.28 42.90 47.83 -5.51%
EY 2.94 2.98 1.25 0.92 2.31 2.33 2.09 5.84%
DY 3.56 3.09 1.35 1.01 2.40 2.44 2.25 7.94%
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 14.07 14.49 16.51 23.97 19.46 18.82 22.15 -7.28%
P/EPS 33.49 33.77 80.22 109.18 44.70 39.77 47.55 -5.67%
EY 2.99 2.96 1.25 0.92 2.24 2.51 2.10 6.06%
DY 3.61 3.07 1.35 1.01 2.33 2.63 2.26 8.11%
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