[PAVREIT] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
25-Apr-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 1.34%
YoY- 13.5%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 501,155 459,973 550,840 574,389 502,570 471,954 415,495 3.17%
PBT 159,224 43,002 228,000 292,566 257,775 307,693 283,319 -9.15%
Tax 0 0 0 0 0 0 0 -
NP 159,224 43,002 228,000 292,566 257,775 307,693 283,319 -9.15%
-
NP to SH 159,224 43,002 228,000 292,566 257,775 307,693 283,319 -9.15%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 341,931 416,971 322,840 281,823 244,795 164,261 132,176 17.15%
-
Net Worth 3,779,087 3,783,443 3,856,511 3,842,733 3,882,647 3,861,235 3,782,877 -0.01%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 134,464 125,681 258,308 266,783 249,249 249,028 248,132 -9.70%
Div Payout % 84.45% 292.27% 113.29% 91.19% 96.69% 80.93% 87.58% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 3,779,087 3,783,443 3,856,511 3,842,733 3,882,647 3,861,235 3,782,877 -0.01%
NOSH 3,052,809 3,047,723 3,043,332 3,039,020 3,034,503 3,026,284 3,013,284 0.21%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 31.77% 9.35% 41.39% 50.94% 51.29% 65.20% 68.19% -
ROE 4.21% 1.14% 5.91% 7.61% 6.64% 7.97% 7.49% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 16.42 15.09 18.10 18.91 16.56 15.60 13.79 2.95%
EPS 5.22 1.41 7.49 9.63 8.49 10.17 9.40 -9.33%
DPS 4.41 4.13 8.50 8.78 8.24 8.24 8.23 -9.87%
NAPS 1.2385 1.2414 1.2672 1.265 1.2795 1.2759 1.2554 -0.22%
Adjusted Per Share Value based on latest NOSH - 3,039,020
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 13.70 12.58 15.06 15.71 13.74 12.91 11.36 3.16%
EPS 4.35 1.18 6.23 8.00 7.05 8.41 7.75 -9.17%
DPS 3.68 3.44 7.06 7.30 6.82 6.81 6.79 -9.70%
NAPS 1.0334 1.0346 1.0546 1.0508 1.0617 1.0559 1.0345 -0.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.32 1.40 1.58 1.82 1.37 1.74 1.70 -
P/RPS 8.04 9.28 8.73 9.63 8.27 11.16 12.33 -6.87%
P/EPS 25.30 99.22 21.09 18.90 16.13 17.11 18.08 5.75%
EY 3.95 1.01 4.74 5.29 6.20 5.84 5.53 -5.45%
DY 3.34 2.95 5.38 4.82 6.01 4.74 4.84 -5.99%
P/NAPS 1.07 1.13 1.25 1.44 1.07 1.36 1.35 -3.79%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 28/04/22 28/04/21 11/06/20 25/04/19 26/04/18 27/04/17 28/04/16 -
Price 1.30 1.40 1.66 1.81 1.44 1.75 1.68 -
P/RPS 7.92 9.28 9.17 9.57 8.69 11.22 12.18 -6.91%
P/EPS 24.91 99.22 22.16 18.79 16.95 17.21 17.87 5.68%
EY 4.01 1.01 4.51 5.32 5.90 5.81 5.60 -5.41%
DY 3.39 2.95 5.12 4.85 5.72 4.71 4.90 -5.95%
P/NAPS 1.05 1.13 1.31 1.43 1.13 1.37 1.34 -3.98%

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