[PAVREIT] YoY Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
14-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 56.63%
YoY- -44.69%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 554,977 490,001 459,701 413,932 402,092 375,509 346,524 8.16%
PBT 288,684 249,447 312,143 282,337 510,475 327,250 630,205 -12.19%
Tax 0 0 0 0 0 0 0 -
NP 288,684 249,447 312,143 282,337 510,475 327,250 630,205 -12.19%
-
NP to SH 288,684 249,447 312,143 282,337 510,475 327,250 630,205 -12.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 266,293 240,554 147,558 131,595 -108,383 48,259 -283,681 -
-
Net Worth 3,843,253 3,936,744 3,919,766 3,849,858 3,810,481 3,520,343 3,295,140 2.59%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 266,622 249,452 248,989 248,251 239,869 221,375 206,265 4.36%
Div Payout % 92.36% 100.00% 79.77% 87.93% 46.99% 67.65% 32.73% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 3,843,253 3,936,744 3,919,766 3,849,858 3,810,481 3,520,343 3,295,140 2.59%
NOSH 3,036,704 3,027,333 3,021,713 3,016,421 3,013,429 3,007,812 3,002,405 0.18%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 52.02% 50.91% 67.90% 68.21% 126.95% 87.15% 181.86% -
ROE 7.51% 6.34% 7.96% 7.33% 13.40% 9.30% 19.13% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 18.28 16.19 15.21 13.72 13.34 12.48 11.54 7.96%
EPS 9.51 8.24 10.33 9.36 16.94 10.88 20.99 -12.35%
DPS 8.78 8.24 8.24 8.23 7.96 7.36 6.87 4.17%
NAPS 1.2656 1.3004 1.2972 1.2763 1.2645 1.1704 1.0975 2.40%
Adjusted Per Share Value based on latest NOSH - 3,019,999
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.16 13.39 12.56 11.31 10.98 10.26 9.47 8.15%
EPS 7.89 6.81 8.53 7.71 13.94 8.94 17.22 -12.19%
DPS 7.28 6.81 6.80 6.78 6.55 6.05 5.63 4.37%
NAPS 1.0499 1.0754 1.0708 1.0517 1.0409 0.9617 0.9001 2.59%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.64 1.61 1.90 1.55 1.46 1.28 1.39 -
P/RPS 8.97 9.95 12.49 11.30 10.94 10.25 12.04 -4.78%
P/EPS 17.25 19.54 18.39 16.56 8.62 11.76 6.62 17.29%
EY 5.80 5.12 5.44 6.04 11.60 8.50 15.10 -14.73%
DY 5.35 5.12 4.34 5.31 5.45 5.75 4.94 1.33%
P/NAPS 1.30 1.24 1.46 1.21 1.15 1.09 1.27 0.38%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/01/19 25/01/18 19/01/17 14/01/16 15/01/15 16/01/14 18/01/13 -
Price 1.75 1.55 1.82 1.55 1.46 1.32 1.47 -
P/RPS 9.58 9.58 11.96 11.30 10.94 10.57 12.74 -4.63%
P/EPS 18.41 18.81 17.62 16.56 8.62 12.13 7.00 17.47%
EY 5.43 5.32 5.68 6.04 11.60 8.24 14.28 -14.87%
DY 5.02 5.32 4.53 5.31 5.45 5.58 4.67 1.21%
P/NAPS 1.38 1.19 1.40 1.21 1.15 1.13 1.34 0.49%

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