[PAVREIT] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
18-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 227.53%
YoY- 4992.15%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 372,078 371,710 379,004 346,524 339,564 336,328 341,332 5.91%
PBT 212,234 212,454 217,088 630,205 192,409 191,138 191,212 7.19%
Tax 0 0 0 0 0 0 0 -
NP 212,234 212,454 217,088 630,205 192,409 191,138 191,212 7.19%
-
NP to SH 212,234 212,454 217,088 630,205 192,409 191,138 191,212 7.19%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 159,844 159,256 161,916 -283,681 147,154 145,190 150,120 4.26%
-
Net Worth 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 10.88%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 146,437 219,676 - 206,265 134,406 201,957 - -
Div Payout % 69.00% 103.40% - 32.73% 69.85% 105.66% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 10.88%
NOSH 3,008,998 3,009,263 2,998,453 3,002,405 3,000,145 3,005,314 3,006,477 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 57.04% 57.16% 57.28% 181.86% 56.66% 56.83% 56.02% -
ROE 6.33% 6.23% 6.49% 19.13% 6.72% 6.69% 6.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 12.37 12.35 12.64 11.54 11.32 11.19 11.35 5.89%
EPS 7.05 7.06 7.24 20.99 6.41 6.36 6.36 7.10%
DPS 4.87 7.30 0.00 6.87 4.48 6.72 0.00 -
NAPS 1.1145 1.1333 1.116 1.0975 0.9537 0.95 0.9551 10.82%
Adjusted Per Share Value based on latest NOSH - 3,004,935
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 10.16 10.15 10.35 9.47 9.28 9.19 9.32 5.91%
EPS 5.80 5.80 5.93 17.22 5.26 5.22 5.22 7.26%
DPS 4.00 6.00 0.00 5.63 3.67 5.52 0.00 -
NAPS 0.9161 0.9316 0.9141 0.9001 0.7816 0.7799 0.7844 10.89%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.51 1.59 1.39 1.40 1.22 1.15 -
P/RPS 11.00 12.22 12.58 12.04 12.37 10.90 10.13 5.64%
P/EPS 19.28 21.39 21.96 6.62 21.83 19.18 18.08 4.37%
EY 5.19 4.68 4.55 15.10 4.58 5.21 5.53 -4.13%
DY 3.58 4.83 0.00 4.94 3.20 5.51 0.00 -
P/NAPS 1.22 1.33 1.42 1.27 1.47 1.28 1.20 1.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 07/05/12 -
Price 1.37 1.45 1.60 1.47 1.38 1.34 1.20 -
P/RPS 11.08 11.74 12.66 12.74 12.19 11.97 10.57 3.18%
P/EPS 19.42 20.54 22.10 7.00 21.52 21.07 18.87 1.93%
EY 5.15 4.87 4.52 14.28 4.65 4.75 5.30 -1.89%
DY 3.55 5.03 0.00 4.67 3.25 5.01 0.00 -
P/NAPS 1.23 1.28 1.43 1.34 1.45 1.41 1.26 -1.59%

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