[PAVREIT] YoY TTM Result on 31-Mar-2015 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 0.76%
YoY- 56.04%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 502,570 471,954 415,495 406,009 381,966 355,942 107,872 29.22%
PBT 257,775 307,693 283,319 514,333 329,609 636,674 60,179 27.42%
Tax 0 0 0 0 0 0 0 -
NP 257,775 307,693 283,319 514,333 329,609 636,674 60,179 27.42%
-
NP to SH 257,775 307,693 283,319 514,333 329,609 636,674 60,179 27.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 244,795 164,261 132,176 -108,324 52,357 -280,732 47,693 31.32%
-
Net Worth 3,882,647 3,861,235 3,782,877 3,742,192 3,470,757 3,346,273 2,871,487 5.15%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 249,249 249,028 248,132 239,666 222,001 206,412 13,281 62.98%
Div Payout % 96.69% 80.93% 87.58% 46.60% 67.35% 32.42% 22.07% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,882,647 3,861,235 3,782,877 3,742,192 3,470,757 3,346,273 2,871,487 5.15%
NOSH 3,034,503 3,026,284 3,013,284 3,009,402 3,012,287 2,998,453 3,006,477 0.15%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 51.29% 65.20% 68.19% 126.68% 86.29% 178.87% 55.79% -
ROE 6.64% 7.97% 7.49% 13.74% 9.50% 19.03% 2.10% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 16.56 15.60 13.79 13.49 12.68 11.87 3.59 29.00%
EPS 8.49 10.17 9.40 17.09 10.94 21.23 2.00 27.23%
DPS 8.24 8.24 8.23 7.96 7.36 6.87 0.44 62.92%
NAPS 1.2795 1.2759 1.2554 1.2435 1.1522 1.116 0.9551 4.99%
Adjusted Per Share Value based on latest NOSH - 3,009,402
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 13.74 12.91 11.36 11.10 10.45 9.73 2.95 29.21%
EPS 7.05 8.41 7.75 14.06 9.01 17.41 1.65 27.37%
DPS 6.82 6.81 6.79 6.55 6.07 5.64 0.36 63.23%
NAPS 1.0617 1.0559 1.0345 1.0233 0.9491 0.9151 0.7852 5.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.37 1.74 1.70 1.53 1.31 1.59 1.15 -
P/RPS 8.27 11.16 12.33 11.34 10.33 13.39 32.05 -20.20%
P/EPS 16.13 17.11 18.08 8.95 11.97 7.49 57.45 -19.07%
EY 6.20 5.84 5.53 11.17 8.35 13.35 1.74 23.57%
DY 6.01 4.74 4.84 5.20 5.62 4.32 0.38 58.40%
P/NAPS 1.07 1.36 1.35 1.23 1.14 1.42 1.20 -1.89%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 27/04/17 28/04/16 23/04/15 24/04/14 24/04/13 - -
Price 1.44 1.75 1.68 1.58 1.39 1.60 0.00 -
P/RPS 8.69 11.22 12.18 11.71 10.96 13.48 0.00 -
P/EPS 16.95 17.21 17.87 9.24 12.70 7.54 0.00 -
EY 5.90 5.81 5.60 10.82 7.87 13.27 0.00 -
DY 5.72 4.71 4.90 5.04 5.29 4.29 0.00 -
P/NAPS 1.13 1.37 1.34 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