[PAVREIT] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 0.66%
YoY- 493.69%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 430,633 410,195 389,544 364,215 190,703 22.56%
PBT 283,578 517,993 333,289 640,863 107,945 27.29%
Tax 0 0 0 0 0 -
NP 283,578 517,993 333,289 640,863 107,945 27.29%
-
NP to SH 283,578 517,993 333,289 640,863 107,945 27.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 147,055 -107,798 56,255 -276,648 82,758 15.44%
-
Net Worth 3,854,685 3,802,103 3,520,642 3,423,290 2,853,943 7.79%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 250,786 247,290 227,228 215,726 114,221 21.71%
Div Payout % 88.44% 47.74% 68.18% 33.66% 105.81% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,854,685 3,802,103 3,520,642 3,423,290 2,853,943 7.79%
NOSH 3,023,045 3,009,898 3,007,297 3,020,639 3,004,150 0.15%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 65.85% 126.28% 85.56% 175.96% 56.60% -
ROE 7.36% 13.62% 9.47% 18.72% 3.78% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 14.25 13.63 12.95 12.06 6.35 22.37%
EPS 9.38 17.21 11.08 21.22 3.59 27.11%
DPS 8.30 8.21 7.55 7.16 3.80 21.55%
NAPS 1.2751 1.2632 1.1707 1.1333 0.95 7.62%
Adjusted Per Share Value based on latest NOSH - 3,020,639
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 11.78 11.22 10.65 9.96 5.21 22.60%
EPS 7.75 14.17 9.11 17.53 2.95 27.29%
DPS 6.86 6.76 6.21 5.90 3.12 21.75%
NAPS 1.0541 1.0397 0.9628 0.9361 0.7804 7.80%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.73 1.49 1.35 1.51 1.22 -
P/RPS 12.14 10.93 10.42 12.52 19.22 -10.84%
P/EPS 18.44 8.66 12.18 7.12 33.95 -14.14%
EY 5.42 11.55 8.21 14.05 2.95 16.41%
DY 4.80 5.51 5.59 4.74 3.12 11.36%
P/NAPS 1.36 1.18 1.15 1.33 1.28 1.52%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/07/16 30/07/15 17/07/14 01/08/13 - -
Price 1.80 1.54 1.36 1.45 0.00 -
P/RPS 12.64 11.30 10.50 12.03 0.00 -
P/EPS 19.19 8.95 12.27 6.83 0.00 -
EY 5.21 11.18 8.15 14.63 0.00 -
DY 4.61 5.33 5.55 4.94 0.00 -
P/NAPS 1.41 1.22 1.16 1.28 0.00 -

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