[PAVREIT] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
19-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 29.76%
YoY- 10.56%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 480,737 478,394 475,764 459,701 456,317 449,388 426,752 8.25%
PBT 222,437 222,842 228,084 312,143 240,552 242,050 245,884 -6.45%
Tax 0 0 0 0 0 0 0 -
NP 222,437 222,842 228,084 312,143 240,552 242,050 245,884 -6.45%
-
NP to SH 222,437 222,842 228,084 312,143 240,552 242,050 245,884 -6.45%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 258,300 255,552 247,680 147,558 215,765 207,338 180,868 26.78%
-
Net Worth 3,854,604 3,917,598 3,861,235 3,919,766 3,788,392 3,848,353 3,782,877 1.25%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 159,864 239,797 - 248,989 167,620 251,104 - -
Div Payout % 71.87% 107.61% - 79.77% 69.68% 103.74% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 3,854,604 3,917,598 3,861,235 3,919,766 3,788,392 3,848,353 3,782,877 1.25%
NOSH 3,027,731 3,027,744 3,026,284 3,021,713 3,022,010 3,018,079 3,013,284 0.31%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 46.27% 46.58% 47.94% 67.90% 52.72% 53.86% 57.62% -
ROE 5.77% 5.69% 5.91% 7.96% 6.35% 6.29% 6.50% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.88 15.80 15.72 15.21 15.10 14.89 14.16 7.93%
EPS 7.35 7.36 7.56 10.33 7.96 8.02 8.16 -6.72%
DPS 5.28 7.92 0.00 8.24 5.55 8.32 0.00 -
NAPS 1.2731 1.2939 1.2759 1.2972 1.2536 1.2751 1.2554 0.93%
Adjusted Per Share Value based on latest NOSH - 3,021,307
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 13.13 13.07 13.00 12.56 12.47 12.28 11.66 8.22%
EPS 6.08 6.09 6.23 8.53 6.57 6.61 6.72 -6.44%
DPS 4.37 6.55 0.00 6.80 4.58 6.86 0.00 -
NAPS 1.053 1.0702 1.0548 1.0708 1.0349 1.0513 1.0334 1.25%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.75 1.76 1.74 1.90 1.77 1.73 1.70 -
P/RPS 11.02 11.14 11.07 12.49 11.72 11.62 12.00 -5.51%
P/EPS 23.82 23.91 23.09 18.39 22.24 21.57 20.83 9.34%
EY 4.20 4.18 4.33 5.44 4.50 4.64 4.80 -8.50%
DY 3.02 4.50 0.00 4.34 3.13 4.81 0.00 -
P/NAPS 1.37 1.36 1.36 1.46 1.41 1.36 1.35 0.98%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 26/10/17 27/07/17 27/04/17 19/01/17 27/10/16 28/07/16 28/04/16 -
Price 1.73 1.75 1.75 1.82 1.74 1.80 1.68 -
P/RPS 10.90 11.08 11.13 11.96 11.52 12.09 11.86 -5.46%
P/EPS 23.55 23.78 23.22 17.62 21.86 22.44 20.59 9.35%
EY 4.25 4.21 4.31 5.68 4.57 4.46 4.86 -8.54%
DY 3.05 4.53 0.00 4.53 3.19 4.62 0.00 -
P/NAPS 1.36 1.35 1.37 1.40 1.39 1.41 1.34 0.99%

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