[PAVREIT] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Oct-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 50.88%
YoY- 153.07%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 515,589 423,893 364,315 319,374 439,391 407,918 360,553 6.13%
PBT 203,529 181,384 71,674 76,627 187,908 188,404 166,828 3.36%
Tax 0 0 0 0 0 0 0 -
NP 203,529 181,384 71,674 76,627 187,908 188,404 166,828 3.36%
-
NP to SH 203,529 181,384 71,674 76,627 187,908 188,404 166,828 3.36%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 312,060 242,509 292,641 242,747 251,483 219,514 193,725 8.26%
-
Net Worth 4,624,590 3,779,927 3,782,683 3,852,576 3,843,025 3,874,344 3,854,604 3.08%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 161,068 124,673 55,816 48,997 133,807 131,683 119,898 5.04%
Div Payout % 79.14% 68.73% 77.87% 63.94% 71.21% 69.89% 71.87% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 4,624,590 3,779,927 3,782,683 3,852,576 3,843,025 3,874,344 3,854,604 3.08%
NOSH 3,652,338 3,055,721 3,050,059 3,043,332 3,041,090 3,036,704 3,027,731 3.17%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 39.48% 42.79% 19.67% 23.99% 42.77% 46.19% 46.27% -
ROE 4.40% 4.80% 1.89% 1.99% 4.89% 4.86% 4.33% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.12 13.87 11.94 10.49 14.45 13.44 11.91 2.87%
EPS 6.13 5.94 2.35 2.52 6.18 6.21 5.51 1.79%
DPS 4.41 4.08 1.83 1.61 4.40 4.34 3.96 1.80%
NAPS 1.2662 1.237 1.2402 1.2659 1.2637 1.2769 1.2731 -0.09%
Adjusted Per Share Value based on latest NOSH - 3,055,721
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.10 11.59 9.96 8.73 12.02 11.15 9.86 6.13%
EPS 5.57 4.96 1.96 2.10 5.14 5.15 4.56 3.38%
DPS 4.40 3.41 1.53 1.34 3.66 3.60 3.28 5.01%
NAPS 1.2646 1.0337 1.0344 1.0535 1.0509 1.0595 1.0541 3.07%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.22 1.26 1.42 1.54 1.81 1.60 1.75 -
P/RPS 8.64 9.08 11.89 14.67 12.53 11.90 14.70 -8.47%
P/EPS 21.89 21.23 60.43 61.16 29.29 25.77 31.76 -6.01%
EY 4.57 4.71 1.65 1.63 3.41 3.88 3.15 6.39%
DY 3.61 3.24 1.29 1.05 2.43 2.71 2.26 8.11%
P/NAPS 0.96 1.02 1.14 1.22 1.43 1.25 1.37 -5.75%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 26/10/23 27/10/22 28/10/21 22/10/20 24/10/19 25/10/18 26/10/17 -
Price 1.20 1.25 1.42 1.40 1.79 1.57 1.73 -
P/RPS 8.50 9.01 11.89 13.34 12.39 11.68 14.53 -8.54%
P/EPS 21.53 21.06 60.43 55.60 28.97 25.28 31.40 -6.09%
EY 4.64 4.75 1.65 1.80 3.45 3.96 3.18 6.49%
DY 3.67 3.26 1.29 1.15 2.46 2.76 2.29 8.17%
P/NAPS 0.95 1.01 1.14 1.11 1.42 1.23 1.36 -5.80%

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