[PAVREIT] YoY TTM Result on 31-Mar-2023 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
20-Apr-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- 1.21%
YoY- 152.86%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 785,919 587,325 501,155 459,973 550,840 574,389 502,570 7.72%
PBT 444,910 402,609 159,224 43,002 228,000 292,566 257,775 9.51%
Tax 0 0 0 0 0 0 0 -
NP 444,910 402,609 159,224 43,002 228,000 292,566 257,775 9.51%
-
NP to SH 444,910 402,609 159,224 43,002 228,000 292,566 257,775 9.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 341,009 184,716 341,931 416,971 322,840 281,823 244,795 5.67%
-
Net Worth 4,761,581 3,930,501 3,779,087 3,783,443 3,856,511 3,842,733 3,882,647 3.45%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 195,739 255,645 134,464 125,681 258,308 266,783 249,249 -3.94%
Div Payout % 44.00% 63.50% 84.45% 292.27% 113.29% 91.19% 96.69% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 4,761,581 3,930,501 3,779,087 3,783,443 3,856,511 3,842,733 3,882,647 3.45%
NOSH 3,656,848 3,058,756 3,052,809 3,047,723 3,043,332 3,039,020 3,034,503 3.15%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 56.61% 68.55% 31.77% 9.35% 41.39% 50.94% 51.29% -
ROE 9.34% 10.24% 4.21% 1.14% 5.91% 7.61% 6.64% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 21.49 19.20 16.42 15.09 18.10 18.91 16.56 4.43%
EPS 12.17 13.16 5.22 1.41 7.49 9.63 8.49 6.17%
DPS 5.36 8.37 4.41 4.13 8.50 8.78 8.24 -6.91%
NAPS 1.3021 1.285 1.2385 1.2414 1.2672 1.265 1.2795 0.29%
Adjusted Per Share Value based on latest NOSH - 3,058,756
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 21.49 16.06 13.70 12.58 15.06 15.71 13.74 7.73%
EPS 12.17 11.01 4.35 1.18 6.23 8.00 7.05 9.51%
DPS 5.36 6.99 3.68 3.44 7.06 7.30 6.82 -3.93%
NAPS 1.3021 1.0748 1.0334 1.0346 1.0546 1.0508 1.0617 3.45%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.28 1.34 1.32 1.40 1.58 1.82 1.37 -
P/RPS 5.96 6.98 8.04 9.28 8.73 9.63 8.27 -5.30%
P/EPS 10.52 10.18 25.30 99.22 21.09 18.90 16.13 -6.86%
EY 9.51 9.82 3.95 1.01 4.74 5.29 6.20 7.38%
DY 4.19 6.25 3.34 2.95 5.38 4.82 6.01 -5.82%
P/NAPS 0.98 1.04 1.07 1.13 1.25 1.44 1.07 -1.45%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 25/04/24 20/04/23 28/04/22 28/04/21 11/06/20 25/04/19 26/04/18 -
Price 1.30 1.30 1.30 1.40 1.66 1.81 1.44 -
P/RPS 6.05 6.77 7.92 9.28 9.17 9.57 8.69 -5.85%
P/EPS 10.69 9.88 24.91 99.22 22.16 18.79 16.95 -7.38%
EY 9.36 10.13 4.01 1.01 4.51 5.32 5.90 7.98%
DY 4.12 6.44 3.39 2.95 5.12 4.85 5.72 -5.31%
P/NAPS 1.00 1.01 1.05 1.13 1.31 1.43 1.13 -2.01%

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