[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
01-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 95.73%
YoY- 11.15%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 101,208 375,509 279,059 185,855 94,751 346,524 254,673 -45.97%
PBT 56,631 327,250 159,176 106,227 54,272 630,205 144,307 -46.42%
Tax 0 0 0 0 0 0 0 -
NP 56,631 327,250 159,176 106,227 54,272 630,205 144,307 -46.42%
-
NP to SH 56,631 327,250 159,176 106,227 54,272 630,205 144,307 -46.42%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 44,577 48,259 119,883 79,628 40,479 -283,681 110,366 -45.38%
-
Net Worth 3,470,757 3,520,343 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 13.75%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 221,375 109,828 109,838 - 206,265 100,804 -
Div Payout % - 67.65% 69.00% 103.40% - 32.73% 69.85% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 3,470,757 3,520,343 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 13.75%
NOSH 3,012,287 3,007,812 3,008,998 3,009,263 2,998,453 3,002,405 3,000,145 0.26%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 55.96% 87.15% 57.04% 57.16% 57.28% 181.86% 56.66% -
ROE 1.63% 9.30% 4.75% 3.11% 1.62% 19.13% 5.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 3.36 12.48 9.27 6.18 3.16 11.54 8.49 -46.12%
EPS 1.88 10.88 5.29 3.53 1.81 20.99 4.81 -46.57%
DPS 0.00 7.36 3.65 3.65 0.00 6.87 3.36 -
NAPS 1.1522 1.1704 1.1145 1.1333 1.116 1.0975 0.9537 13.44%
Adjusted Per Share Value based on latest NOSH - 3,020,639
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.76 10.26 7.62 5.08 2.59 9.47 6.96 -46.05%
EPS 1.55 8.94 4.35 2.90 1.48 17.22 3.94 -46.34%
DPS 0.00 6.05 3.00 3.00 0.00 5.63 2.75 -
NAPS 0.9481 0.9617 0.9161 0.9316 0.9141 0.9001 0.7816 13.75%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.31 1.28 1.36 1.51 1.59 1.39 1.40 -
P/RPS 38.99 10.25 14.66 24.45 50.32 12.04 16.49 77.57%
P/EPS 69.68 11.76 25.71 42.78 87.85 6.62 29.11 79.03%
EY 1.44 8.50 3.89 2.34 1.14 15.10 3.44 -44.07%
DY 0.00 5.75 2.68 2.42 0.00 4.94 2.40 -
P/NAPS 1.14 1.09 1.22 1.33 1.42 1.27 1.47 -15.60%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 24/04/14 16/01/14 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 -
Price 1.39 1.32 1.37 1.45 1.60 1.47 1.38 -
P/RPS 41.37 10.57 14.77 23.48 50.63 12.74 16.26 86.47%
P/EPS 73.94 12.13 25.90 41.08 88.40 7.00 28.69 88.08%
EY 1.35 8.24 3.86 2.43 1.13 14.28 3.49 -46.94%
DY 0.00 5.58 2.66 2.52 0.00 4.67 2.43 -
P/NAPS 1.21 1.13 1.23 1.28 1.43 1.34 1.45 -11.37%

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