[PAVREIT] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
28-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -78.23%
YoY- 1.62%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 459,701 342,238 224,694 106,688 413,932 310,473 207,993 69.26%
PBT 312,143 180,414 121,025 61,471 282,337 180,261 119,784 88.81%
Tax 0 0 0 0 0 0 0 -
NP 312,143 180,414 121,025 61,471 282,337 180,261 119,784 88.81%
-
NP to SH 312,143 180,414 121,025 61,471 282,337 180,261 119,784 88.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 147,558 161,824 103,669 45,217 131,595 130,212 88,209 40.69%
-
Net Worth 3,919,766 3,788,391 3,848,353 3,782,877 3,849,858 3,745,389 3,811,364 1.87%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 248,989 125,715 125,552 - 248,251 123,288 123,404 59.33%
Div Payout % 79.77% 69.68% 103.74% - 87.93% 68.39% 103.02% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 3,919,766 3,788,391 3,848,353 3,782,877 3,849,858 3,745,389 3,811,364 1.87%
NOSH 3,021,713 3,022,010 3,018,079 3,013,284 3,016,421 3,014,397 3,017,229 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 67.90% 52.72% 53.86% 57.62% 68.21% 58.06% 57.59% -
ROE 7.96% 4.76% 3.14% 1.62% 7.33% 4.81% 3.14% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 15.21 11.32 7.44 3.54 13.72 10.30 6.89 69.13%
EPS 10.33 5.97 4.01 2.04 9.36 5.98 3.97 88.63%
DPS 8.24 4.16 4.16 0.00 8.23 4.09 4.09 59.17%
NAPS 1.2972 1.2536 1.2751 1.2554 1.2763 1.2425 1.2632 1.77%
Adjusted Per Share Value based on latest NOSH - 3,013,284
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 12.56 9.35 6.14 2.91 11.31 8.48 5.68 69.32%
EPS 8.53 4.93 3.31 1.68 7.71 4.92 3.27 88.94%
DPS 6.80 3.43 3.43 0.00 6.78 3.37 3.37 59.34%
NAPS 1.0708 1.0349 1.0513 1.0334 1.0517 1.0231 1.0412 1.87%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.90 1.77 1.73 1.70 1.55 1.50 1.49 -
P/RPS 12.49 15.63 23.24 48.01 11.30 14.56 21.61 -30.49%
P/EPS 18.39 29.65 43.14 83.33 16.56 25.08 37.53 -37.71%
EY 5.44 3.37 2.32 1.20 6.04 3.99 2.66 60.76%
DY 4.34 2.35 2.40 0.00 5.31 2.73 2.74 35.69%
P/NAPS 1.46 1.41 1.36 1.35 1.21 1.21 1.18 15.17%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 19/01/17 27/10/16 28/07/16 28/04/16 14/01/16 29/10/15 30/07/15 -
Price 1.82 1.74 1.80 1.68 1.55 1.51 1.54 -
P/RPS 11.96 15.36 24.18 47.45 11.30 14.66 22.34 -33.94%
P/EPS 17.62 29.15 44.89 82.35 16.56 25.25 38.79 -40.76%
EY 5.68 3.43 2.23 1.21 6.04 3.96 2.58 68.82%
DY 4.53 2.39 2.31 0.00 5.31 2.71 2.66 42.37%
P/NAPS 1.40 1.39 1.41 1.34 1.21 1.22 1.22 9.56%

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