[PAVREIT] QoQ Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
15-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 191.21%
YoY- 55.99%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 310,473 207,993 105,125 402,092 301,322 199,890 101,208 110.98%
PBT 180,261 119,784 60,489 510,475 175,293 112,266 56,631 116.23%
Tax 0 0 0 0 0 0 0 -
NP 180,261 119,784 60,489 510,475 175,293 112,266 56,631 116.23%
-
NP to SH 180,261 119,784 60,489 510,475 175,293 112,266 56,631 116.23%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 130,212 88,209 44,636 -108,383 126,029 87,624 44,577 104.20%
-
Net Worth 3,745,389 3,811,364 3,742,192 3,810,481 3,473,632 3,523,587 3,470,757 5.20%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 123,288 123,404 - 239,869 115,657 115,576 - -
Div Payout % 68.39% 103.02% - 46.99% 65.98% 102.95% - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 3,745,389 3,811,364 3,742,192 3,810,481 3,473,632 3,523,587 3,470,757 5.20%
NOSH 3,014,397 3,017,229 3,009,402 3,013,429 3,011,907 3,009,812 3,012,287 0.04%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 58.06% 57.59% 57.54% 126.95% 58.17% 56.16% 55.96% -
ROE 4.81% 3.14% 1.62% 13.40% 5.05% 3.19% 1.63% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 10.30 6.89 3.49 13.34 10.00 6.64 3.36 110.88%
EPS 5.98 3.97 2.01 16.94 5.82 3.73 1.88 116.13%
DPS 4.09 4.09 0.00 7.96 3.84 3.84 0.00 -
NAPS 1.2425 1.2632 1.2435 1.2645 1.1533 1.1707 1.1522 5.15%
Adjusted Per Share Value based on latest NOSH - 3,014,226
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.48 5.68 2.87 10.98 8.23 5.46 2.76 111.20%
EPS 4.92 3.27 1.65 13.94 4.79 3.07 1.55 115.83%
DPS 3.37 3.37 0.00 6.55 3.16 3.16 0.00 -
NAPS 1.0231 1.0412 1.0223 1.0409 0.9489 0.9625 0.9481 5.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.50 1.49 1.53 1.46 1.46 1.35 1.31 -
P/RPS 14.56 21.61 43.80 10.94 14.59 20.33 38.99 -48.11%
P/EPS 25.08 37.53 76.12 8.62 25.09 36.19 69.68 -49.36%
EY 3.99 2.66 1.31 11.60 3.99 2.76 1.44 97.15%
DY 2.73 2.74 0.00 5.45 2.63 2.84 0.00 -
P/NAPS 1.21 1.18 1.23 1.15 1.27 1.15 1.14 4.04%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 29/10/15 30/07/15 23/04/15 15/01/15 30/10/14 17/07/14 24/04/14 -
Price 1.51 1.54 1.58 1.46 1.48 1.36 1.39 -
P/RPS 14.66 22.34 45.23 10.94 14.79 20.48 41.37 -49.89%
P/EPS 25.25 38.79 78.61 8.62 25.43 36.46 73.94 -51.11%
EY 3.96 2.58 1.27 11.60 3.93 2.74 1.35 104.78%
DY 2.71 2.66 0.00 5.45 2.59 2.82 0.00 -
P/NAPS 1.22 1.22 1.27 1.15 1.28 1.16 1.21 0.54%

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