[PAVREIT] QoQ Cumulative Quarter Result on 30-Jun-2023 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Jul-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 89.78%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 218,520 723,811 515,589 316,377 156,412 569,691 423,893 -35.68%
PBT 83,167 431,795 203,529 132,944 70,052 397,799 181,384 -40.51%
Tax 0 0 0 0 0 0 0 -
NP 83,167 431,795 203,529 132,944 70,052 397,799 181,384 -40.51%
-
NP to SH 83,167 431,795 203,529 132,944 70,052 397,799 181,384 -40.51%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 135,353 292,016 312,060 183,433 86,360 171,892 242,509 -32.18%
-
Net Worth 4,761,581 4,763,379 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 16.62%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 329,075 161,068 160,917 - 255,763 124,673 -
Div Payout % - 76.21% 79.14% 121.04% - 64.29% 68.73% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 4,761,581 4,763,379 4,624,590 4,628,655 3,930,501 3,929,046 3,779,927 16.62%
NOSH 3,656,848 3,652,338 3,652,338 3,648,920 3,058,756 3,055,721 3,055,721 12.70%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 38.06% 59.66% 39.48% 42.02% 44.79% 69.83% 42.79% -
ROE 1.75% 9.06% 4.40% 2.87% 1.78% 10.12% 4.80% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 5.98 19.82 14.12 8.67 5.11 18.64 13.87 -42.89%
EPS 2.28 12.68 6.13 4.21 2.29 13.03 5.94 -47.15%
DPS 0.00 9.01 4.41 4.41 0.00 8.37 4.08 -
NAPS 1.3021 1.3042 1.2662 1.2685 1.285 1.2858 1.237 3.47%
Adjusted Per Share Value based on latest NOSH - 3,648,920
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 5.97 19.77 14.08 8.64 4.27 15.56 11.58 -35.67%
EPS 2.27 11.80 5.56 3.63 1.91 10.87 4.95 -40.50%
DPS 0.00 8.99 4.40 4.40 0.00 6.99 3.41 -
NAPS 1.3007 1.3012 1.2633 1.2644 1.0737 1.0733 1.0326 16.61%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.28 1.21 1.22 1.24 1.34 1.21 1.26 -
P/RPS 21.42 6.11 8.64 14.30 26.20 6.49 9.08 77.11%
P/EPS 56.28 10.23 21.89 34.03 58.51 9.29 21.23 91.43%
EY 1.78 9.77 4.57 2.94 1.71 10.76 4.71 -47.69%
DY 0.00 7.45 3.61 3.56 0.00 6.92 3.24 -
P/NAPS 0.98 0.93 0.96 0.98 1.04 0.94 1.02 -2.62%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 25/04/24 24/01/24 26/10/23 27/07/23 20/04/23 31/01/23 27/10/22 -
Price 1.30 1.24 1.20 1.22 1.30 1.35 1.25 -
P/RPS 21.76 6.26 8.50 14.07 25.42 7.24 9.01 79.91%
P/EPS 57.16 10.49 21.53 33.49 56.76 10.37 21.06 94.45%
EY 1.75 9.53 4.64 2.99 1.76 9.64 4.75 -48.57%
DY 0.00 7.27 3.67 3.61 0.00 6.20 3.26 -
P/NAPS 1.00 0.95 0.95 0.96 1.01 1.05 1.01 -0.66%

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