[PAVREIT] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.0%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 185,855 94,751 346,524 254,673 168,164 85,333 22,539 308.68%
PBT 106,227 54,272 630,205 144,307 95,569 47,803 12,376 319.76%
Tax 0 0 0 0 0 0 0 -
NP 106,227 54,272 630,205 144,307 95,569 47,803 12,376 319.76%
-
NP to SH 106,227 54,272 630,205 144,307 95,569 47,803 12,376 319.76%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 79,628 40,479 -283,681 110,366 72,595 37,530 10,163 294.97%
-
Net Worth 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 11.48%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 109,838 - 206,265 100,804 100,978 - 13,281 309.48%
Div Payout % 103.40% - 32.73% 69.85% 105.66% - 107.32% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 2,871,487 2,897,795 11.48%
NOSH 3,009,263 2,998,453 3,002,405 3,000,145 3,005,314 3,006,477 3,018,536 -0.20%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 57.16% 57.28% 181.86% 56.66% 56.83% 56.02% 54.91% -
ROE 3.11% 1.62% 19.13% 5.04% 3.35% 1.66% 0.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 6.18 3.16 11.54 8.49 5.60 2.84 0.75 308.48%
EPS 3.53 1.81 20.99 4.81 3.18 1.59 0.41 320.62%
DPS 3.65 0.00 6.87 3.36 3.36 0.00 0.44 310.31%
NAPS 1.1333 1.116 1.0975 0.9537 0.95 0.9551 0.96 11.71%
Adjusted Per Share Value based on latest NOSH - 3,008,518
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.08 2.59 9.47 6.96 4.59 2.33 0.62 306.94%
EPS 2.90 1.48 17.22 3.94 2.61 1.31 0.34 318.00%
DPS 3.00 0.00 5.63 2.75 2.76 0.00 0.36 311.56%
NAPS 0.9316 0.9141 0.9001 0.7816 0.7799 0.7844 0.7916 11.47%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.51 1.59 1.39 1.40 1.22 1.15 1.09 -
P/RPS 24.45 50.32 12.04 16.49 21.80 40.52 145.98 -69.64%
P/EPS 42.78 87.85 6.62 29.11 38.36 72.33 265.85 -70.44%
EY 2.34 1.14 15.10 3.44 2.61 1.38 0.38 236.33%
DY 2.42 0.00 4.94 2.40 2.75 0.00 0.40 232.38%
P/NAPS 1.33 1.42 1.27 1.47 1.28 1.20 1.14 10.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 07/05/12 08/02/12 -
Price 1.45 1.60 1.47 1.38 1.34 1.20 1.10 -
P/RPS 23.48 50.63 12.74 16.26 23.95 42.28 147.32 -70.63%
P/EPS 41.08 88.40 7.00 28.69 42.14 75.47 268.29 -71.41%
EY 2.43 1.13 14.28 3.49 2.37 1.33 0.37 251.10%
DY 2.52 0.00 4.67 2.43 2.51 0.00 0.40 241.49%
P/NAPS 1.28 1.43 1.34 1.45 1.41 1.26 1.15 7.40%

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