[PAVREIT] QoQ Quarter Result on 31-Dec-2013 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
16-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 217.43%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 101,432 98,682 101,208 96,450 93,204 91,104 94,751 4.64%
PBT 63,027 55,635 56,631 168,074 52,949 51,955 54,272 10.47%
Tax 0 0 0 0 0 0 0 -
NP 63,027 55,635 56,631 168,074 52,949 51,955 54,272 10.47%
-
NP to SH 63,027 55,635 56,631 168,074 52,949 51,955 54,272 10.47%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 38,405 43,047 44,577 -71,624 40,255 39,149 40,479 -3.44%
-
Net Worth 3,477,944 3,520,642 3,470,757 3,525,337 3,352,935 3,423,290 3,346,273 2.60%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 115,480 - 111,748 - 110,253 - -
Div Payout % - 207.57% - 66.49% - 212.21% - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 3,477,944 3,520,642 3,470,757 3,525,337 3,352,935 3,423,290 3,346,273 2.60%
NOSH 3,015,646 3,007,297 3,012,287 3,012,078 3,008,465 3,020,639 2,998,453 0.38%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 62.14% 56.38% 55.96% 174.26% 56.81% 57.03% 57.28% -
ROE 1.81% 1.58% 1.63% 4.77% 1.58% 1.52% 1.62% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3.36 3.28 3.36 3.20 3.10 3.02 3.16 4.17%
EPS 2.09 1.85 1.88 5.58 1.76 1.72 1.81 10.05%
DPS 0.00 3.84 0.00 3.71 0.00 3.65 0.00 -
NAPS 1.1533 1.1707 1.1522 1.1704 1.1145 1.1333 1.116 2.21%
Adjusted Per Share Value based on latest NOSH - 3,012,078
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2.77 2.70 2.76 2.63 2.55 2.49 2.59 4.57%
EPS 1.72 1.52 1.55 4.59 1.45 1.42 1.48 10.52%
DPS 0.00 3.15 0.00 3.05 0.00 3.01 0.00 -
NAPS 0.9501 0.9617 0.9481 0.963 0.9159 0.9351 0.9141 2.60%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.46 1.35 1.31 1.28 1.36 1.51 1.59 -
P/RPS 43.41 41.14 38.99 39.97 43.90 50.07 50.32 -9.37%
P/EPS 69.86 72.97 69.68 22.94 77.27 87.79 87.85 -14.15%
EY 1.43 1.37 1.44 4.36 1.29 1.14 1.14 16.29%
DY 0.00 2.84 0.00 2.90 0.00 2.42 0.00 -
P/NAPS 1.27 1.15 1.14 1.09 1.22 1.33 1.42 -7.16%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/10/14 17/07/14 24/04/14 16/01/14 07/11/13 01/08/13 24/04/13 -
Price 1.48 1.36 1.39 1.32 1.37 1.45 1.60 -
P/RPS 44.00 41.45 41.37 41.22 44.22 48.08 50.63 -8.92%
P/EPS 70.81 73.51 73.94 23.66 77.84 84.30 88.40 -13.73%
EY 1.41 1.36 1.35 4.23 1.28 1.19 1.13 15.88%
DY 0.00 2.82 0.00 2.81 0.00 2.52 0.00 -
P/NAPS 1.28 1.16 1.21 1.13 1.23 1.28 1.43 -7.11%

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