[PAVREIT] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[PAVREIT] PAVILION REAL ESTATE INV TRUST

Announcement Date

28-Jul-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 21.71%

YoY- 262.76%

Quarter Report

PAVREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	827,251	605,797	517,865	498,025	493,452	583,448	517,374	8.12%
YoY %	36.56%	16.98%	3.98%	0.93%	-15.42%	12.77%	-	-
Horiz. %	159.89%	117.09%	100.09%	96.26%	95.38%	112.77%	100.00%	-
PBT	449,134	410,525	193,791	53,421	178,761	290,987	264,183	9.23%
YoY %	9.40%	111.84%	262.76%	-70.12%	-38.57%	10.15%	-	-
Horiz. %	170.01%	155.39%	73.35%	20.22%	67.67%	110.15%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	449,134	410,525	193,791	53,421	178,761	290,987	264,183	9.23%
YoY %	9.40%	111.84%	262.76%	-70.12%	-38.57%	10.15%	-	-
Horiz. %	170.01%	155.39%	73.35%	20.22%	67.67%	110.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	449,134	410,525	193,791	53,421	178,761	290,987	264,183	9.23%
YoY %	9.40%	111.84%	262.76%	-70.12%	-38.57%	10.15%	-	-
Horiz. %	170.01%	155.39%	73.35%	20.22%	67.67%	110.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	378,117	195,272	324,074	444,604	314,691	292,461	253,191	6.90%
YoY %	93.64%	-39.74%	-27.11%	41.28%	7.60%	15.51%	-	-
Horiz. %	149.34%	77.12%	128.00%	175.60%	124.29%	115.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,752,087	4,628,655	3,778,767	3,781,615	3,853,725	3,840,817	3,951,303	3.12%
YoY %	2.67%	22.49%	-0.08%	-1.87%	0.34%	-2.80%	-	-
Horiz. %	120.27%	117.14%	95.63%	95.71%	97.53%	97.20%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	333,612	158,822	203,246	132,465	173,608	268,518	261,523	4.13%
YoY %	110.05%	-21.86%	53.43%	-23.70%	-35.35%	2.67%	-	-
Horiz. %	127.57%	60.73%	77.72%	50.65%	66.38%	102.67%	100.00%	-
Div Payout %	74.28%	38.69%	104.88%	247.96%	97.12%	92.28%	98.99%	-
YoY %	91.99%	-63.11%	-57.70%	155.31%	5.24%	-6.78%	-	-
Horiz. %	75.04%	39.08%	105.95%	250.49%	98.11%	93.22%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	4,752,087	4,628,655	3,778,767	3,781,615	3,853,725	3,840,817	3,951,303	3.12%
YoY %	2.67%	22.49%	-0.08%	-1.87%	0.34%	-2.80%	-	-
Horiz. %	120.27%	117.14%	95.63%	95.71%	97.53%	97.20%	100.00%	-
NOSH	3,656,848	3,648,920	3,052,809	3,047,723	3,043,332	3,039,020	3,034,503	3.15%
YoY %	0.22%	19.53%	0.17%	0.14%	0.14%	0.15%	-	-
Horiz. %	120.51%	120.25%	100.60%	100.44%	100.29%	100.15%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	54.29%	67.77%	37.42%	10.73%	36.23%	49.87%	51.06%	-
YoY %	-19.89%	81.11%	248.74%	-70.38%	-27.35%	-2.33%	-	-
Horiz. %	106.33%	132.73%	73.29%	21.01%	70.96%	97.67%	100.00%	-
ROE	9.45%	8.87%	5.13%	1.41%	4.64%	7.58%	6.69%	-
YoY %	6.54%	72.90%	263.83%	-69.61%	-38.79%	13.30%	-	-
Horiz. %	141.26%	132.59%	76.68%	21.08%	69.36%	113.30%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	22.63	16.60	16.96	16.34	16.22	19.20	17.02	4.85%
YoY %	36.33%	-2.12%	3.79%	0.74%	-15.52%	12.81%	-	-
Horiz. %	132.96%	97.53%	99.65%	96.00%	95.30%	112.81%	100.00%	-
EPS	12.29	11.25	6.35	1.75	5.87	9.58	8.69	5.94%
YoY %	9.24%	77.17%	262.86%	-70.19%	-38.73%	10.24%	-	-
Horiz. %	141.43%	129.46%	73.07%	20.14%	67.55%	110.24%	100.00%	-
DPS	9.13	4.35	6.66	4.35	5.71	8.84	8.62	0.96%
YoY %	109.89%	-34.68%	53.10%	-23.82%	-35.41%	2.55%	-	-
Horiz. %	105.92%	50.46%	77.26%	50.46%	66.24%	102.55%	100.00%	-
NAPS	1.2999	1.2685	1.2378	1.2408	1.2665	1.2641	1.2996	0.00%
YoY %	2.48%	2.48%	-0.24%	-2.03%	0.19%	-2.73%	-	-
Horiz. %	100.02%	97.61%	95.24%	95.48%	97.45%	97.27%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 3,052,809
RPS	22.60	16.55	14.15	13.60	13.48	15.94	14.13	8.13%
YoY %	36.56%	16.96%	4.04%	0.89%	-15.43%	12.81%	-	-
Horiz. %	159.94%	117.13%	100.14%	96.25%	95.40%	112.81%	100.00%	-
EPS	12.27	11.21	5.29	1.46	4.88	7.95	7.22	9.23%
YoY %	9.46%	111.91%	262.33%	-70.08%	-38.62%	10.11%	-	-
Horiz. %	169.94%	155.26%	73.27%	20.22%	67.59%	110.11%	100.00%	-
DPS	9.11	4.34	5.55	3.62	4.74	7.34	7.14	4.14%
YoY %	109.91%	-21.80%	53.31%	-23.63%	-35.42%	2.80%	-	-
Horiz. %	127.59%	60.78%	77.73%	50.70%	66.39%	102.80%	100.00%	-
NAPS	1.2981	1.2644	1.0323	1.033	1.0527	1.0492	1.0794	3.11%
YoY %	2.67%	22.48%	-0.07%	-1.87%	0.33%	-2.80%	-	-
Horiz. %	120.26%	117.14%	95.64%	95.70%	97.53%	97.20%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.39	1.24	1.32	1.36	1.60	1.83	1.78	-
P/RPS	6.14	7.47	7.78	8.32	9.87	9.53	10.46	-8.48%
YoY %	-17.80%	-3.98%	-6.49%	-15.70%	3.57%	-8.89%	-	-
Horiz. %	58.70%	71.41%	74.38%	79.54%	94.36%	91.11%	100.00%	-
P/EPS	11.31	11.02	20.79	77.59	27.23	19.11	20.49	-9.42%
YoY %	2.63%	-46.99%	-73.21%	184.94%	42.49%	-6.73%	-	-
Horiz. %	55.20%	53.78%	101.46%	378.67%	132.89%	93.27%	100.00%	-
EY	8.84	9.07	4.81	1.29	3.67	5.23	4.88	10.39%
YoY %	-2.54%	88.57%	272.87%	-64.85%	-29.83%	7.17%	-	-
Horiz. %	181.15%	185.86%	98.57%	26.43%	75.20%	107.17%	100.00%	-
DY	6.57	3.51	5.05	3.20	3.57	4.83	4.84	5.22%
YoY %	87.18%	-30.50%	57.81%	-10.36%	-26.09%	-0.21%	-	-
Horiz. %	135.74%	72.52%	104.34%	66.12%	73.76%	99.79%	100.00%	-
P/NAPS	1.07	0.98	1.07	1.10	1.26	1.45	1.37	-4.03%
YoY %	9.18%	-8.41%	-2.73%	-12.70%	-13.10%	5.84%	-	-
Horiz. %	78.10%	71.53%	78.10%	80.29%	91.97%	105.84%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	17/07/24	27/07/23	28/07/22	05/08/21	23/07/20	25/07/19	26/07/18	-
Price	1.41	1.22	1.33	1.36	1.60	1.89	1.65	-
P/RPS	6.23	7.35	7.84	8.32	9.87	9.84	9.70	-7.10%
YoY %	-15.24%	-6.25%	-5.77%	-15.70%	0.30%	1.44%	-	-
Horiz. %	64.23%	75.77%	80.82%	85.77%	101.75%	101.44%	100.00%	-
P/EPS	11.48	10.84	20.95	77.59	27.23	19.73	18.99	-8.03%
YoY %	5.90%	-48.26%	-73.00%	184.94%	38.01%	3.90%	-	-
Horiz. %	60.45%	57.08%	110.32%	408.58%	143.39%	103.90%	100.00%	-
EY	8.71	9.22	4.77	1.29	3.67	5.07	5.27	8.72%
YoY %	-5.53%	93.29%	269.77%	-64.85%	-27.61%	-3.80%	-	-
Horiz. %	165.28%	174.95%	90.51%	24.48%	69.64%	96.20%	100.00%	-
DY	6.48	3.57	5.01	3.20	3.57	4.68	5.22	3.66%
YoY %	81.51%	-28.74%	56.56%	-10.36%	-23.72%	-10.34%	-	-
Horiz. %	124.14%	68.39%	95.98%	61.30%	68.39%	89.66%	100.00%	-
P/NAPS	1.08	0.96	1.07	1.10	1.26	1.50	1.27	-2.66%
YoY %	12.50%	-10.28%	-2.73%	-12.70%	-16.00%	18.11%	-	-
Horiz. %	85.04%	75.59%	84.25%	86.61%	99.21%	118.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos