[PAVREIT] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
24-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -88.83%
YoY- 13.53%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 96,450 93,204 91,104 94,751 91,851 86,509 82,831 10.65%
PBT 168,074 52,949 51,955 54,272 485,898 48,738 47,766 130.81%
Tax 0 0 0 0 0 0 0 -
NP 168,074 52,949 51,955 54,272 485,898 48,738 47,766 130.81%
-
NP to SH 168,074 52,949 51,955 54,272 485,898 48,738 47,766 130.81%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -71,624 40,255 39,149 40,479 -394,047 37,771 35,065 -
-
Net Worth 3,525,337 3,352,935 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 15.08%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 111,748 - 110,253 - 105,473 - 100,939 6.99%
Div Payout % 66.49% - 212.21% - 21.71% - 211.32% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 3,525,337 3,352,935 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 15.08%
NOSH 3,012,078 3,008,465 3,020,639 2,998,453 3,004,935 3,008,518 3,004,150 0.17%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 174.26% 56.81% 57.03% 57.28% 529.01% 56.34% 57.67% -
ROE 4.77% 1.58% 1.52% 1.62% 14.73% 1.70% 1.67% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.20 3.10 3.02 3.16 3.06 2.88 2.76 10.33%
EPS 5.58 1.76 1.72 1.81 16.17 1.62 1.59 130.40%
DPS 3.71 0.00 3.65 0.00 3.51 0.00 3.36 6.80%
NAPS 1.1704 1.1145 1.1333 1.116 1.0975 0.9537 0.95 14.87%
Adjusted Per Share Value based on latest NOSH - 2,998,453
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2.63 2.55 2.49 2.59 2.51 2.36 2.26 10.60%
EPS 4.59 1.45 1.42 1.48 13.27 1.33 1.30 131.33%
DPS 3.05 0.00 3.01 0.00 2.88 0.00 2.76 6.86%
NAPS 0.963 0.9159 0.9351 0.9141 0.9009 0.7838 0.7796 15.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.28 1.36 1.51 1.59 1.39 1.40 1.22 -
P/RPS 39.97 43.90 50.07 50.32 45.47 48.69 44.25 -6.53%
P/EPS 22.94 77.27 87.79 87.85 8.60 86.42 76.73 -55.19%
EY 4.36 1.29 1.14 1.14 11.63 1.16 1.30 123.56%
DY 2.90 0.00 2.42 0.00 2.53 0.00 2.75 3.59%
P/NAPS 1.09 1.22 1.33 1.42 1.27 1.47 1.28 -10.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 16/01/14 07/11/13 01/08/13 24/04/13 18/01/13 05/11/12 06/08/12 -
Price 1.32 1.37 1.45 1.60 1.47 1.38 1.34 -
P/RPS 41.22 44.22 48.08 50.63 48.09 47.99 48.60 -10.37%
P/EPS 23.66 77.84 84.30 88.40 9.09 85.19 84.28 -57.02%
EY 4.23 1.28 1.19 1.13 11.00 1.17 1.19 132.37%
DY 2.81 0.00 2.52 0.00 2.39 0.00 2.51 7.79%
P/NAPS 1.13 1.23 1.28 1.43 1.34 1.45 1.41 -13.68%

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