[PAVREIT] QoQ 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- 2.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 91,104 94,751 91,851 86,509 82,831 85,333 22,539 153.96%
PBT 51,955 54,272 485,898 48,738 47,766 47,803 12,376 160.46%
Tax 0 0 0 0 0 0 0 -
NP 51,955 54,272 485,898 48,738 47,766 47,803 12,376 160.46%
-
NP to SH 51,955 54,272 485,898 48,738 47,766 47,803 12,376 160.46%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 39,149 40,479 -394,047 37,771 35,065 37,530 10,163 145.93%
-
Net Worth 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 2,897,795 11.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 110,253 - 105,473 - 100,939 - 13,281 310.51%
Div Payout % 212.21% - 21.71% - 211.32% - 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 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 2,897,795 11.76%
NOSH 3,020,639 2,998,453 3,004,935 3,008,518 3,004,150 3,006,477 3,018,536 0.04%
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 57.03% 57.28% 529.01% 56.34% 57.67% 56.02% 54.91% -
ROE 1.52% 1.62% 14.73% 1.70% 1.67% 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 3.02 3.16 3.06 2.88 2.76 2.84 0.75 153.31%
EPS 1.72 1.81 16.17 1.62 1.59 1.59 0.41 160.34%
DPS 3.65 0.00 3.51 0.00 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 2.49 2.59 2.51 2.36 2.26 2.33 0.62 152.87%
EPS 1.42 1.48 13.27 1.33 1.30 1.31 0.34 159.56%
DPS 3.01 0.00 2.88 0.00 2.76 0.00 0.36 312.48%
NAPS 0.9351 0.9141 0.9009 0.7838 0.7796 0.7844 0.7916 11.75%
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 50.07 50.32 45.47 48.69 44.25 40.52 145.98 -51.03%
P/EPS 87.79 87.85 8.60 86.42 76.73 72.33 265.85 -52.25%
EY 1.14 1.14 11.63 1.16 1.30 1.38 0.38 108.14%
DY 2.42 0.00 2.53 0.00 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 48.08 50.63 48.09 47.99 48.60 42.28 147.32 -52.62%
P/EPS 84.30 88.40 9.09 85.19 84.28 75.47 268.29 -53.81%
EY 1.19 1.13 11.00 1.17 1.19 1.33 0.37 118.04%
DY 2.52 0.00 2.39 0.00 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