[PAVREIT] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
07-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 386.26%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 406,009 381,966 355,942 107,872 55.55%
PBT 514,333 329,609 636,674 60,179 104.45%
Tax 0 0 0 0 -
NP 514,333 329,609 636,674 60,179 104.45%
-
NP to SH 514,333 329,609 636,674 60,179 104.45%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% -
Total Cost -108,324 52,357 -280,732 47,693 -
-
Net Worth 3,742,192 3,470,757 3,346,273 2,871,487 9.22%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 239,666 222,001 206,412 13,281 162.29%
Div Payout % 46.60% 67.35% 32.42% 22.07% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,742,192 3,470,757 3,346,273 2,871,487 9.22%
NOSH 3,009,402 3,012,287 2,998,453 3,006,477 0.03%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 126.68% 86.29% 178.87% 55.79% -
ROE 13.74% 9.50% 19.03% 2.10% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.49 12.68 11.87 3.59 55.46%
EPS 17.09 10.94 21.23 2.00 104.44%
DPS 7.96 7.36 6.87 0.44 162.51%
NAPS 1.2435 1.1522 1.116 0.9551 9.19%
Adjusted Per Share Value based on latest NOSH - 3,006,477
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 11.09 10.43 9.72 2.95 55.49%
EPS 14.05 9.00 17.39 1.64 104.61%
DPS 6.55 6.06 5.64 0.36 163.01%
NAPS 1.0223 0.9481 0.9141 0.7844 9.23%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.53 1.31 1.59 1.15 -
P/RPS 11.34 10.33 13.39 32.05 -29.27%
P/EPS 8.95 11.97 7.49 57.45 -46.19%
EY 11.17 8.35 13.35 1.74 85.85%
DY 5.20 5.62 4.32 0.38 139.18%
P/NAPS 1.23 1.14 1.42 1.20 0.82%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 23/04/15 24/04/14 24/04/13 - -
Price 1.58 1.39 1.60 0.00 -
P/RPS 11.71 10.96 13.48 0.00 -
P/EPS 9.24 12.70 7.54 0.00 -
EY 10.82 7.87 13.27 0.00 -
DY 5.04 5.29 4.29 0.00 -
P/NAPS 1.27 1.21 1.43 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