[PAVREIT] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
15-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 431.81%
YoY- 99.43%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 129,448 117,463 103,459 100,770 96,450 91,851 22,539 33.78%
PBT 82,619 131,729 102,076 335,182 168,074 485,898 12,376 37.18%
Tax 0 0 0 0 0 0 0 -
NP 82,619 131,729 102,076 335,182 168,074 485,898 12,376 37.18%
-
NP to SH 82,619 131,729 102,076 335,182 168,074 485,898 12,376 37.18%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 46,829 -14,266 1,383 -234,412 -71,624 -394,047 10,163 28.96%
-
Net Worth 3,936,744 3,919,239 3,854,425 3,811,489 3,525,337 3,297,916 2,897,795 5.23%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 129,569 123,269 125,027 124,186 111,748 105,473 13,281 46.12%
Div Payout % 156.83% 93.58% 122.49% 37.05% 66.49% 21.71% 107.32% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 3,936,744 3,919,239 3,854,425 3,811,489 3,525,337 3,297,916 2,897,795 5.23%
NOSH 3,027,333 3,021,307 3,019,999 3,014,226 3,012,078 3,004,935 3,018,536 0.04%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 63.82% 112.15% 98.66% 332.62% 174.26% 529.01% 54.91% -
ROE 2.10% 3.36% 2.65% 8.79% 4.77% 14.73% 0.43% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 4.28 3.89 3.43 3.34 3.20 3.06 0.75 33.64%
EPS 2.73 4.36 3.38 11.12 5.58 16.17 0.41 37.12%
DPS 4.28 4.08 4.14 4.12 3.71 3.51 0.44 46.05%
NAPS 1.3004 1.2972 1.2763 1.2645 1.1704 1.0975 0.96 5.18%
Adjusted Per Share Value based on latest NOSH - 3,014,226
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 3.54 3.21 2.83 2.76 2.64 2.51 0.62 33.65%
EPS 2.26 3.60 2.79 9.17 4.60 13.29 0.34 37.08%
DPS 3.54 3.37 3.42 3.40 3.06 2.88 0.36 46.31%
NAPS 1.0765 1.0718 1.054 1.0423 0.964 0.9018 0.7924 5.23%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.61 1.90 1.55 1.46 1.28 1.39 1.09 -
P/RPS 37.65 48.87 45.24 43.67 39.97 45.47 145.98 -20.20%
P/EPS 58.99 43.58 45.86 13.13 22.94 8.60 265.85 -22.17%
EY 1.70 2.29 2.18 7.62 4.36 11.63 0.38 28.33%
DY 2.66 2.15 2.67 2.82 2.90 2.53 0.40 37.09%
P/NAPS 1.24 1.46 1.21 1.15 1.09 1.27 1.14 1.40%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 25/01/18 19/01/17 14/01/16 15/01/15 16/01/14 18/01/13 08/02/12 -
Price 1.55 1.82 1.55 1.46 1.32 1.47 1.10 -
P/RPS 36.25 46.81 45.24 43.67 41.22 48.09 147.32 -20.82%
P/EPS 56.80 41.74 45.86 13.13 23.66 9.09 268.29 -22.78%
EY 1.76 2.40 2.18 7.62 4.23 11.00 0.37 29.65%
DY 2.76 2.24 2.67 2.82 2.81 2.39 0.40 37.93%
P/NAPS 1.19 1.40 1.21 1.15 1.13 1.34 1.15 0.57%

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