[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -91.39%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 375,509 279,059 185,855 94,751 346,524 254,673 168,164 70.59%
PBT 327,250 159,176 106,227 54,272 630,205 144,307 95,569 126.67%
Tax 0 0 0 0 0 0 0 -
NP 327,250 159,176 106,227 54,272 630,205 144,307 95,569 126.67%
-
NP to SH 327,250 159,176 106,227 54,272 630,205 144,307 95,569 126.67%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 48,259 119,883 79,628 40,479 -283,681 110,366 72,595 -23.77%
-
Net Worth 3,520,343 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 14.94%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 221,375 109,828 109,838 - 206,265 100,804 100,978 68.51%
Div Payout % 67.65% 69.00% 103.40% - 32.73% 69.85% 105.66% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,520,343 3,353,528 3,410,398 3,346,273 3,295,140 2,861,238 2,855,048 14.94%
NOSH 3,007,812 3,008,998 3,009,263 2,998,453 3,002,405 3,000,145 3,005,314 0.05%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 87.15% 57.04% 57.16% 57.28% 181.86% 56.66% 56.83% -
ROE 9.30% 4.75% 3.11% 1.62% 19.13% 5.04% 3.35% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 12.48 9.27 6.18 3.16 11.54 8.49 5.60 70.36%
EPS 10.88 5.29 3.53 1.81 20.99 4.81 3.18 126.54%
DPS 7.36 3.65 3.65 0.00 6.87 3.36 3.36 68.42%
NAPS 1.1704 1.1145 1.1333 1.116 1.0975 0.9537 0.95 14.87%
Adjusted Per Share Value based on latest NOSH - 2,998,453
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 10.26 7.62 5.08 2.59 9.47 6.96 4.59 70.70%
EPS 8.94 4.35 2.90 1.48 17.22 3.94 2.61 126.72%
DPS 6.05 3.00 3.00 0.00 5.63 2.75 2.76 68.50%
NAPS 0.9617 0.9161 0.9316 0.9141 0.9001 0.7816 0.7799 14.94%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.28 1.36 1.51 1.59 1.39 1.40 1.22 -
P/RPS 10.25 14.66 24.45 50.32 12.04 16.49 21.80 -39.45%
P/EPS 11.76 25.71 42.78 87.85 6.62 29.11 38.36 -54.43%
EY 8.50 3.89 2.34 1.14 15.10 3.44 2.61 119.23%
DY 5.75 2.68 2.42 0.00 4.94 2.40 2.75 63.29%
P/NAPS 1.09 1.22 1.33 1.42 1.27 1.47 1.28 -10.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 16/01/14 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 -
Price 1.32 1.37 1.45 1.60 1.47 1.38 1.34 -
P/RPS 10.57 14.77 23.48 50.63 12.74 16.26 23.95 -41.94%
P/EPS 12.13 25.90 41.08 88.40 7.00 28.69 42.14 -56.30%
EY 8.24 3.86 2.43 1.13 14.28 3.49 2.37 128.98%
DY 5.58 2.66 2.52 0.00 4.67 2.43 2.51 70.08%
P/NAPS 1.13 1.23 1.28 1.43 1.34 1.45 1.41 -13.68%

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