[PAVREIT] YoY Quarter Result on 30-Sep-2015 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 1.99%
YoY- -4.05%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 141,348 121,356 117,544 102,480 101,432 93,204 86,509 8.52%
PBT 62,247 55,407 59,389 60,477 63,027 52,949 48,738 4.15%
Tax 0 0 0 0 0 0 0 -
NP 62,247 55,407 59,389 60,477 63,027 52,949 48,738 4.15%
-
NP to SH 62,247 55,407 59,389 60,477 63,027 52,949 48,738 4.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 79,101 65,949 58,155 42,003 38,405 40,255 37,771 13.10%
-
Net Worth 3,874,344 3,854,571 3,779,190 3,757,133 3,477,944 3,352,935 2,869,224 5.13%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,874,344 3,854,571 3,779,190 3,757,133 3,477,944 3,352,935 2,869,224 5.13%
NOSH 3,036,704 3,027,704 3,014,670 3,023,850 3,015,646 3,008,465 3,008,518 0.15%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 44.04% 45.66% 50.52% 59.01% 62.14% 56.81% 56.34% -
ROE 1.61% 1.44% 1.57% 1.61% 1.81% 1.58% 1.70% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.66 4.01 3.90 3.39 3.36 3.10 2.88 8.34%
EPS 2.05 1.83 1.97 2.00 2.09 1.76 1.62 3.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2769 1.2731 1.2536 1.2425 1.1533 1.1145 0.9537 4.98%
Adjusted Per Share Value based on latest NOSH - 3,023,850
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 3.86 3.32 3.21 2.80 2.77 2.55 2.36 8.54%
EPS 1.70 1.51 1.62 1.65 1.72 1.45 1.33 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0584 1.053 1.0324 1.0263 0.9501 0.9159 0.7838 5.13%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.60 1.75 1.77 1.50 1.46 1.36 1.40 -
P/RPS 34.35 43.66 45.40 44.26 43.41 43.90 48.69 -5.64%
P/EPS 77.99 95.63 89.85 75.00 69.86 77.27 86.42 -1.69%
EY 1.28 1.05 1.11 1.33 1.43 1.29 1.16 1.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.37 1.41 1.21 1.27 1.22 1.47 -2.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 26/10/17 27/10/16 29/10/15 30/10/14 07/11/13 05/11/12 -
Price 1.57 1.73 1.74 1.51 1.48 1.37 1.38 -
P/RPS 33.70 43.16 44.63 44.56 44.00 44.22 47.99 -5.71%
P/EPS 76.53 94.54 88.32 75.50 70.81 77.84 85.19 -1.77%
EY 1.31 1.06 1.13 1.32 1.41 1.28 1.17 1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.36 1.39 1.22 1.28 1.23 1.45 -2.70%

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