[PAVREIT] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
24-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -66.31%
YoY- 4.35%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 100,770 101,432 98,682 101,208 96,450 93,204 91,104 6.93%
PBT 335,182 63,027 55,635 56,631 168,074 52,949 51,955 245.37%
Tax 0 0 0 0 0 0 0 -
NP 335,182 63,027 55,635 56,631 168,074 52,949 51,955 245.37%
-
NP to SH 335,182 63,027 55,635 56,631 168,074 52,949 51,955 245.37%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -234,412 38,405 43,047 44,577 -71,624 40,255 39,149 -
-
Net Worth 3,811,489 3,477,944 3,520,642 3,470,757 3,525,337 3,352,935 3,423,290 7.40%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 124,186 - 115,480 - 111,748 - 110,253 8.23%
Div Payout % 37.05% - 207.57% - 66.49% - 212.21% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 3,811,489 3,477,944 3,520,642 3,470,757 3,525,337 3,352,935 3,423,290 7.40%
NOSH 3,014,226 3,015,646 3,007,297 3,012,287 3,012,078 3,008,465 3,020,639 -0.14%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 332.62% 62.14% 56.38% 55.96% 174.26% 56.81% 57.03% -
ROE 8.79% 1.81% 1.58% 1.63% 4.77% 1.58% 1.52% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.34 3.36 3.28 3.36 3.20 3.10 3.02 6.92%
EPS 11.12 2.09 1.85 1.88 5.58 1.76 1.72 245.86%
DPS 4.12 0.00 3.84 0.00 3.71 0.00 3.65 8.38%
NAPS 1.2645 1.1533 1.1707 1.1522 1.1704 1.1145 1.1333 7.55%
Adjusted Per Share Value based on latest NOSH - 3,012,287
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2.75 2.77 2.70 2.76 2.63 2.55 2.49 6.82%
EPS 9.16 1.72 1.52 1.55 4.59 1.45 1.42 245.35%
DPS 3.39 0.00 3.15 0.00 3.05 0.00 3.01 8.22%
NAPS 1.0412 0.9501 0.9617 0.9481 0.963 0.9159 0.9351 7.40%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.46 1.46 1.35 1.31 1.28 1.36 1.51 -
P/RPS 43.67 43.41 41.14 38.99 39.97 43.90 50.07 -8.69%
P/EPS 13.13 69.86 72.97 69.68 22.94 77.27 87.79 -71.72%
EY 7.62 1.43 1.37 1.44 4.36 1.29 1.14 253.61%
DY 2.82 0.00 2.84 0.00 2.90 0.00 2.42 10.70%
P/NAPS 1.15 1.27 1.15 1.14 1.09 1.22 1.33 -9.21%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 15/01/15 30/10/14 17/07/14 24/04/14 16/01/14 07/11/13 01/08/13 -
Price 1.46 1.48 1.36 1.39 1.32 1.37 1.45 -
P/RPS 43.67 44.00 41.45 41.37 41.22 44.22 48.08 -6.19%
P/EPS 13.13 70.81 73.51 73.94 23.66 77.84 84.30 -70.95%
EY 7.62 1.41 1.36 1.35 4.23 1.28 1.19 243.66%
DY 2.82 0.00 2.82 0.00 2.81 0.00 2.52 7.76%
P/NAPS 1.15 1.28 1.16 1.21 1.13 1.23 1.28 -6.87%

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