[PAVREIT] YoY TTM Result on 31-Dec-2019 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
23-Jan-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -8.87%
YoY- -9.03%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 569,691 488,591 450,168 585,353 554,977 490,001 459,701 3.63%
PBT 397,799 125,240 46,345 262,630 288,684 249,447 312,143 4.12%
Tax 0 0 0 0 0 0 0 -
NP 397,799 125,240 46,345 262,630 288,684 249,447 312,143 4.12%
-
NP to SH 397,799 125,240 46,345 262,630 288,684 249,447 312,143 4.12%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 171,892 363,351 403,823 322,723 266,293 240,554 147,558 2.57%
-
Net Worth 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3,919,239 0.04%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 255,645 134,464 125,681 258,308 266,783 249,249 249,028 0.43%
Div Payout % 64.26% 107.37% 271.19% 98.35% 92.41% 99.92% 79.78% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3,919,239 0.04%
NOSH 3,055,721 3,050,059 3,043,332 3,041,090 3,036,704 3,027,333 3,021,307 0.18%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 69.83% 25.63% 10.30% 44.87% 52.02% 50.91% 67.90% -
ROE 10.12% 3.31% 1.23% 6.82% 7.51% 6.34% 7.96% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 18.64 16.02 14.79 19.26 18.28 16.19 15.22 3.43%
EPS 13.02 4.11 1.52 8.64 9.51 8.24 10.33 3.93%
DPS 8.37 4.41 4.13 8.50 8.78 8.24 8.24 0.26%
NAPS 1.2858 1.2392 1.2421 1.2677 1.2656 1.3004 1.2972 -0.14%
Adjusted Per Share Value based on latest NOSH - 3,041,090
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 15.56 13.35 12.30 15.99 15.16 13.39 12.56 3.63%
EPS 10.87 3.42 1.27 7.17 7.89 6.81 8.53 4.12%
DPS 6.98 3.67 3.43 7.06 7.29 6.81 6.80 0.43%
NAPS 1.0733 1.0325 1.0326 1.0526 1.0499 1.0754 1.0706 0.04%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.21 1.25 1.50 1.74 1.64 1.61 1.90 -
P/RPS 6.49 7.80 10.14 9.04 8.97 9.95 12.49 -10.33%
P/EPS 9.29 30.44 98.50 20.14 17.25 19.54 18.39 -10.75%
EY 10.76 3.28 1.02 4.97 5.80 5.12 5.44 12.03%
DY 6.92 3.53 2.75 4.89 5.35 5.12 4.34 8.08%
P/NAPS 0.94 1.01 1.21 1.37 1.30 1.24 1.46 -7.07%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 31/01/23 27/01/22 27/01/21 23/01/20 29/01/19 25/01/18 19/01/17 -
Price 1.35 1.25 1.37 1.73 1.75 1.55 1.82 -
P/RPS 7.24 7.80 9.26 8.98 9.58 9.58 11.96 -8.02%
P/EPS 10.37 30.44 89.96 20.02 18.41 18.81 17.62 -8.45%
EY 9.64 3.28 1.11 4.99 5.43 5.32 5.68 9.21%
DY 6.20 3.53 3.01 4.91 5.02 5.32 4.53 5.36%
P/NAPS 1.05 1.01 1.10 1.36 1.38 1.19 1.40 -4.67%

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