[PAVREIT] YoY 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- -34.71%
YoY- 104.29%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 159,965 141,493 124,783 86,731 144,119 135,060 120,256 4.86%
PBT 62,892 54,976 20,409 9,990 59,229 60,808 54,400 2.44%
Tax 0 0 0 0 0 0 0 -
NP 62,892 54,976 20,409 9,990 59,229 60,808 54,400 2.44%
-
NP to SH 62,892 54,976 20,409 9,990 59,229 60,808 54,400 2.44%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 97,073 86,517 104,374 76,741 84,890 74,252 65,856 6.67%
-
Net Worth 4,628,655 3,778,767 3,781,615 3,853,725 3,840,817 3,951,303 3,910,453 2.84%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 27,731 124,554 55,773 48,989 133,688 131,953 119,680 -21.61%
Div Payout % 44.09% 226.56% 273.28% 490.38% 225.72% 217.00% 220.00% -
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 3,910,453 2.84%
NOSH 3,648,920 3,052,809 3,047,723 3,043,332 3,039,020 3,034,503 3,022,222 3.18%
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 39.32% 38.85% 16.36% 11.52% 41.10% 45.02% 45.24% -
ROE 1.36% 1.45% 0.54% 0.26% 1.54% 1.54% 1.39% -
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 4.38 4.63 4.09 2.85 4.74 4.44 3.98 1.60%
EPS 1.93 1.80 0.67 0.33 1.95 2.00 1.80 1.16%
DPS 0.76 4.08 1.83 1.61 4.40 4.34 3.96 -24.04%
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 4.37 3.87 3.41 2.37 3.94 3.69 3.29 4.84%
EPS 1.72 1.50 0.56 0.27 1.62 1.66 1.49 2.42%
DPS 0.76 3.41 1.53 1.34 3.66 3.61 3.27 -21.58%
NAPS 1.2657 1.0333 1.0341 1.0538 1.0503 1.0805 1.0694 2.84%
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 28.29 28.48 33.22 56.13 38.58 40.07 44.23 -7.17%
P/EPS 71.94 73.30 203.09 487.34 93.88 89.00 97.78 -4.98%
EY 1.39 1.36 0.49 0.21 1.07 1.12 1.02 5.29%
DY 0.61 3.09 1.35 1.01 2.40 2.44 2.25 -19.54%
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 27.83 28.70 33.22 56.13 39.85 37.14 43.98 -7.34%
P/EPS 70.78 73.85 203.09 487.34 96.95 82.50 97.22 -5.15%
EY 1.41 1.35 0.49 0.21 1.03 1.21 1.03 5.37%
DY 0.62 3.07 1.35 1.01 2.33 2.63 2.26 -19.38%
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