[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Jul-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 95.4%
YoY- -7.94%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 131,510 490,001 360,553 239,197 118,941 459,701 342,238 -47.17%
PBT 65,349 249,447 166,828 111,421 57,021 312,143 180,414 -49.21%
Tax 0 0 0 0 0 0 0 -
NP 65,349 249,447 166,828 111,421 57,021 312,143 180,414 -49.21%
-
NP to SH 65,349 249,447 166,828 111,421 57,021 312,143 180,414 -49.21%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 66,161 240,554 193,725 127,776 61,920 147,558 161,824 -44.94%
-
Net Worth 3,882,647 3,936,744 3,854,604 3,917,598 3,861,235 3,919,766 3,788,391 1.65%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 249,452 119,898 119,898 - 248,989 125,715 -
Div Payout % - 100.00% 71.87% 107.61% - 79.77% 69.68% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 3,882,647 3,936,744 3,854,604 3,917,598 3,861,235 3,919,766 3,788,391 1.65%
NOSH 3,034,503 3,027,333 3,027,731 3,027,744 3,026,284 3,021,713 3,022,010 0.27%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 49.69% 50.91% 46.27% 46.58% 47.94% 67.90% 52.72% -
ROE 1.68% 6.34% 4.33% 2.84% 1.48% 7.96% 4.76% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 4.33 16.19 11.91 7.90 3.93 15.21 11.32 -47.33%
EPS 2.16 8.24 5.51 3.68 1.89 10.33 5.97 -49.25%
DPS 0.00 8.24 3.96 3.96 0.00 8.24 4.16 -
NAPS 1.2795 1.3004 1.2731 1.2939 1.2759 1.2972 1.2536 1.37%
Adjusted Per Share Value based on latest NOSH - 3,022,222
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 3.59 13.39 9.85 6.53 3.25 12.56 9.35 -47.20%
EPS 1.79 6.81 4.56 3.04 1.56 8.53 4.93 -49.13%
DPS 0.00 6.81 3.28 3.28 0.00 6.80 3.43 -
NAPS 1.0606 1.0754 1.053 1.0702 1.0548 1.0708 1.0349 1.65%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.37 1.61 1.75 1.76 1.74 1.90 1.77 -
P/RPS 31.61 9.95 14.70 22.28 44.27 12.49 15.63 59.99%
P/EPS 63.62 19.54 31.76 47.83 92.35 18.39 29.65 66.43%
EY 1.57 5.12 3.15 2.09 1.08 5.44 3.37 -39.93%
DY 0.00 5.12 2.26 2.25 0.00 4.34 2.35 -
P/NAPS 1.07 1.24 1.37 1.36 1.36 1.46 1.41 -16.81%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 26/04/18 25/01/18 26/10/17 27/07/17 27/04/17 19/01/17 27/10/16 -
Price 1.44 1.55 1.73 1.75 1.75 1.82 1.74 -
P/RPS 33.23 9.58 14.53 22.15 44.53 11.96 15.36 67.35%
P/EPS 66.87 18.81 31.40 47.55 92.88 17.62 29.15 74.02%
EY 1.50 5.32 3.18 2.10 1.08 5.68 3.43 -42.41%
DY 0.00 5.32 2.29 2.26 0.00 4.53 2.39 -
P/NAPS 1.13 1.19 1.36 1.35 1.37 1.40 1.39 -12.90%

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