[PAVREIT] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 1.85%
YoY- -6.7%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 135,060 131,510 129,448 121,356 120,256 118,941 117,463 9.78%
PBT 60,808 65,349 82,619 55,407 54,400 57,021 131,729 -40.35%
Tax 0 0 0 0 0 0 0 -
NP 60,808 65,349 82,619 55,407 54,400 57,021 131,729 -40.35%
-
NP to SH 60,808 65,349 82,619 55,407 54,400 57,021 131,729 -40.35%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 74,252 66,161 46,829 65,949 65,856 61,920 -14,266 -
-
Net Worth 3,951,303 3,882,647 3,936,744 3,854,571 3,910,453 3,861,235 3,919,239 0.54%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 131,953 - 129,569 - 119,680 - 123,269 4.65%
Div Payout % 217.00% - 156.83% - 220.00% - 93.58% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 3,951,303 3,882,647 3,936,744 3,854,571 3,910,453 3,861,235 3,919,239 0.54%
NOSH 3,034,503 3,034,503 3,027,333 3,027,704 3,022,222 3,026,284 3,021,307 0.29%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 45.02% 49.69% 63.82% 45.66% 45.24% 47.94% 112.15% -
ROE 1.54% 1.68% 2.10% 1.44% 1.39% 1.48% 3.36% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 4.44 4.33 4.28 4.01 3.98 3.93 3.89 9.24%
EPS 2.00 2.16 2.73 1.83 1.80 1.89 4.36 -40.60%
DPS 4.34 0.00 4.28 0.00 3.96 0.00 4.08 4.21%
NAPS 1.2996 1.2795 1.3004 1.2731 1.2939 1.2759 1.2972 0.12%
Adjusted Per Share Value based on latest NOSH - 3,027,704
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 3.69 3.59 3.54 3.32 3.29 3.25 3.21 9.76%
EPS 1.66 1.79 2.26 1.51 1.49 1.56 3.60 -40.39%
DPS 3.60 0.00 3.54 0.00 3.27 0.00 3.37 4.51%
NAPS 1.0794 1.0606 1.0754 1.053 1.0682 1.0548 1.0706 0.54%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.78 1.37 1.61 1.75 1.76 1.74 1.90 -
P/RPS 40.07 31.61 37.65 43.66 44.23 44.27 48.87 -12.42%
P/EPS 89.00 63.62 58.99 95.63 97.78 92.35 43.58 61.17%
EY 1.12 1.57 1.70 1.05 1.02 1.08 2.29 -38.00%
DY 2.44 0.00 2.66 0.00 2.25 0.00 2.15 8.82%
P/NAPS 1.37 1.07 1.24 1.37 1.36 1.36 1.46 -4.16%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 26/07/18 26/04/18 25/01/18 26/10/17 27/07/17 27/04/17 19/01/17 -
Price 1.65 1.44 1.55 1.73 1.75 1.75 1.82 -
P/RPS 37.14 33.23 36.25 43.16 43.98 44.53 46.81 -14.33%
P/EPS 82.50 66.87 56.80 94.54 97.22 92.88 41.74 57.69%
EY 1.21 1.50 1.76 1.06 1.03 1.08 2.40 -36.73%
DY 2.63 0.00 2.76 0.00 2.26 0.00 2.24 11.32%
P/NAPS 1.27 1.13 1.19 1.36 1.35 1.37 1.40 -6.30%

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