[PAVREIT] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
18-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 896.96%
YoY- 3826.13%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 93,204 91,104 94,751 91,851 86,509 82,831 85,333 6.05%
PBT 52,949 51,955 54,272 485,898 48,738 47,766 47,803 7.04%
Tax 0 0 0 0 0 0 0 -
NP 52,949 51,955 54,272 485,898 48,738 47,766 47,803 7.04%
-
NP to SH 52,949 51,955 54,272 485,898 48,738 47,766 47,803 7.04%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 40,255 39,149 40,479 -394,047 37,771 35,065 37,530 4.77%
-
Net Worth 3,352,935 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 10.87%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 110,253 - 105,473 - 100,939 - -
Div Payout % - 212.21% - 21.71% - 211.32% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 3,352,935 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 10.87%
NOSH 3,008,465 3,020,639 2,998,453 3,004,935 3,008,518 3,004,150 3,006,477 0.04%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 56.81% 57.03% 57.28% 529.01% 56.34% 57.67% 56.02% -
ROE 1.58% 1.52% 1.62% 14.73% 1.70% 1.67% 1.66% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3.10 3.02 3.16 3.06 2.88 2.76 2.84 6.00%
EPS 1.76 1.72 1.81 16.17 1.62 1.59 1.59 6.99%
DPS 0.00 3.65 0.00 3.51 0.00 3.36 0.00 -
NAPS 1.1145 1.1333 1.116 1.0975 0.9537 0.95 0.9551 10.82%
Adjusted Per Share Value based on latest NOSH - 3,004,935
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2.55 2.49 2.59 2.51 2.36 2.26 2.33 6.19%
EPS 1.45 1.42 1.48 13.27 1.33 1.30 1.31 6.99%
DPS 0.00 3.01 0.00 2.88 0.00 2.76 0.00 -
NAPS 0.9159 0.9351 0.9141 0.9009 0.7838 0.7796 0.7844 10.87%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.36 1.51 1.59 1.39 1.40 1.22 1.15 -
P/RPS 43.90 50.07 50.32 45.47 48.69 44.25 40.52 5.48%
P/EPS 77.27 87.79 87.85 8.60 86.42 76.73 72.33 4.49%
EY 1.29 1.14 1.14 11.63 1.16 1.30 1.38 -4.39%
DY 0.00 2.42 0.00 2.53 0.00 2.75 0.00 -
P/NAPS 1.22 1.33 1.42 1.27 1.47 1.28 1.20 1.10%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 07/05/12 -
Price 1.37 1.45 1.60 1.47 1.38 1.34 1.20 -
P/RPS 44.22 48.08 50.63 48.09 47.99 48.60 42.28 3.03%
P/EPS 77.84 84.30 88.40 9.09 85.19 84.28 75.47 2.08%
EY 1.28 1.19 1.13 11.00 1.17 1.19 1.33 -2.51%
DY 0.00 2.52 0.00 2.39 0.00 2.51 0.00 -
P/NAPS 1.23 1.28 1.43 1.34 1.45 1.41 1.26 -1.59%

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