[PAVREIT] YoY Quarter Result on 30-Sep-2020 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
22-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 220.68%
YoY- -46.11%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 199,212 143,622 113,318 116,234 144,350 141,348 121,356 8.60%
PBT 70,585 61,166 20,007 32,036 59,448 62,247 55,407 4.11%
Tax 0 0 0 0 0 0 0 -
NP 70,585 61,166 20,007 32,036 59,448 62,247 55,407 4.11%
-
NP to SH 70,585 61,166 20,007 32,036 59,448 62,247 55,407 4.11%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 128,627 82,456 93,311 84,198 84,902 79,101 65,949 11.77%
-
Net Worth 4,624,590 3,779,927 3,782,683 3,852,576 3,843,025 3,874,344 3,854,571 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 - - - - - - - -
Div Payout % - - - - - - - -
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 3,854,571 3.08%
NOSH 3,652,338 3,055,721 3,050,059 3,043,332 3,041,090 3,036,704 3,027,704 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 35.43% 42.59% 17.66% 27.56% 41.18% 44.04% 45.66% -
ROE 1.53% 1.62% 0.53% 0.83% 1.55% 1.61% 1.44% -
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 5.45 4.70 3.72 3.82 4.75 4.66 4.01 5.24%
EPS 1.91 2.00 0.65 1.05 1.95 2.05 1.83 0.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 3,043,332
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 5.44 3.92 3.10 3.18 3.94 3.86 3.32 8.57%
EPS 1.93 1.67 0.55 0.88 1.62 1.70 1.51 4.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2633 1.0326 1.0333 1.0524 1.0498 1.0584 1.053 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 22.37 26.81 38.22 40.32 38.13 34.35 43.66 -10.54%
P/EPS 63.13 62.95 216.48 146.30 92.59 77.99 95.63 -6.68%
EY 1.58 1.59 0.46 0.68 1.08 1.28 1.05 7.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 22.00 26.60 38.22 36.66 37.71 33.70 43.16 -10.61%
P/EPS 62.09 62.45 216.48 133.00 91.57 76.53 94.54 -6.76%
EY 1.61 1.60 0.46 0.75 1.09 1.31 1.06 7.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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