[PAVREIT] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.85%
YoY- -6.7%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 116,234 144,350 141,348 121,356 117,544 102,480 101,432 2.29%
PBT 32,036 59,448 62,247 55,407 59,389 60,477 63,027 -10.65%
Tax 0 0 0 0 0 0 0 -
NP 32,036 59,448 62,247 55,407 59,389 60,477 63,027 -10.65%
-
NP to SH 32,036 59,448 62,247 55,407 59,389 60,477 63,027 -10.65%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 84,198 84,902 79,101 65,949 58,155 42,003 38,405 13.96%
-
Net Worth 3,852,576 3,843,025 3,874,344 3,854,571 3,779,190 3,757,133 3,477,944 1.71%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 3,852,576 3,843,025 3,874,344 3,854,571 3,779,190 3,757,133 3,477,944 1.71%
NOSH 3,043,332 3,041,090 3,036,704 3,027,704 3,014,670 3,023,850 3,015,646 0.15%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 27.56% 41.18% 44.04% 45.66% 50.52% 59.01% 62.14% -
ROE 0.83% 1.55% 1.61% 1.44% 1.57% 1.61% 1.81% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.82 4.75 4.66 4.01 3.90 3.39 3.36 2.15%
EPS 1.05 1.95 2.05 1.83 1.97 2.00 2.09 -10.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2659 1.2637 1.2769 1.2731 1.2536 1.2425 1.1533 1.56%
Adjusted Per Share Value based on latest NOSH - 3,027,704
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 3.18 3.95 3.87 3.32 3.21 2.80 2.77 2.32%
EPS 0.88 1.63 1.70 1.52 1.62 1.65 1.72 -10.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0535 1.0509 1.0595 1.0541 1.0335 1.0274 0.9511 1.71%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.54 1.81 1.60 1.75 1.77 1.50 1.46 -
P/RPS 40.32 38.13 34.35 43.66 45.40 44.26 43.41 -1.22%
P/EPS 146.30 92.59 77.99 95.63 89.85 75.00 69.86 13.09%
EY 0.68 1.08 1.28 1.05 1.11 1.33 1.43 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.43 1.25 1.37 1.41 1.21 1.27 -0.66%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 22/10/20 24/10/19 25/10/18 26/10/17 27/10/16 29/10/15 30/10/14 -
Price 1.40 1.79 1.57 1.73 1.74 1.51 1.48 -
P/RPS 36.66 37.71 33.70 43.16 44.63 44.56 44.00 -2.99%
P/EPS 133.00 91.57 76.53 94.54 88.32 75.50 70.81 11.06%
EY 0.75 1.09 1.31 1.06 1.13 1.32 1.41 -9.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.42 1.23 1.36 1.39 1.22 1.28 -2.34%

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