[PAVREIT] YoY Cumulative 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- 49.34%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 364,315 319,374 439,391 407,918 360,553 342,238 310,473 2.69%
PBT 71,674 76,627 187,908 188,404 166,828 180,414 180,261 -14.23%
Tax 0 0 0 0 0 0 0 -
NP 71,674 76,627 187,908 188,404 166,828 180,414 180,261 -14.23%
-
NP to SH 71,674 76,627 187,908 188,404 166,828 180,414 180,261 -14.23%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 292,641 242,747 251,483 219,514 193,725 161,824 130,212 14.43%
-
Net Worth 3,782,683 3,852,576 3,843,025 3,874,344 3,854,604 3,788,391 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 55,816 48,997 133,807 131,683 119,898 125,715 123,288 -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 3,788,391 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 1.89% 1.99% 4.89% 4.86% 4.33% 4.76% 4.81% -
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 11.94 10.49 14.45 13.44 11.91 11.32 10.30 2.49%
EPS 2.35 2.52 6.18 6.21 5.51 5.97 5.98 -14.40%
DPS 1.83 1.61 4.40 4.34 3.96 4.16 4.09 -12.53%
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 9.96 8.73 12.02 11.15 9.86 9.36 8.49 2.69%
EPS 1.96 2.10 5.14 5.15 4.56 4.93 4.93 -14.23%
DPS 1.53 1.34 3.66 3.60 3.28 3.44 3.37 -12.32%
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 11.89 14.67 12.53 11.90 14.70 15.63 14.56 -3.31%
P/EPS 60.43 61.16 29.29 25.77 31.76 29.65 25.08 15.77%
EY 1.65 1.63 3.41 3.88 3.15 3.37 3.99 -13.67%
DY 1.29 1.05 2.43 2.71 2.26 2.35 2.73 -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 11.89 13.34 12.39 11.68 14.53 15.36 14.66 -3.42%
P/EPS 60.43 55.60 28.97 25.28 31.40 29.15 25.25 15.63%
EY 1.65 1.80 3.45 3.96 3.18 3.43 3.96 -13.56%
DY 1.29 1.15 2.46 2.76 2.29 2.39 2.71 -11.62%
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