[PAVREIT] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
06-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 79.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 355,942 346,524 277,212 190,703 107,872 22,539 0 -
PBT 636,674 630,205 156,683 107,945 60,179 12,376 0 -
Tax 0 0 0 0 0 0 0 -
NP 636,674 630,205 156,683 107,945 60,179 12,376 0 -
-
NP to SH 636,674 630,205 156,683 107,945 60,179 12,376 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost -280,732 -283,681 120,529 82,758 47,693 10,163 0 -
-
Net Worth 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 2,897,795 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 206,412 206,412 114,221 114,221 13,281 13,281 - -
Div Payout % 32.42% 32.75% 72.90% 105.81% 22.07% 107.32% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 2,897,795 0 -
NOSH 2,998,453 3,004,935 3,008,518 3,004,150 3,006,477 3,018,536 0 -
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 178.87% 181.86% 56.52% 56.60% 55.79% 54.91% 0.00% -
ROE 19.03% 19.11% 5.46% 3.78% 2.10% 0.43% 0.00% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 11.87 11.53 9.21 6.35 3.59 0.75 0.00 -
EPS 21.23 20.97 5.21 3.59 2.00 0.41 0.00 -
DPS 6.87 6.87 3.80 3.80 0.44 0.44 0.00 -
NAPS 1.116 1.0975 0.9537 0.95 0.9551 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,004,150
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.72 9.47 7.57 5.21 2.95 0.62 0.00 -
EPS 17.39 17.22 4.28 2.95 1.64 0.34 0.00 -
DPS 5.64 5.64 3.12 3.12 0.36 0.36 0.00 -
NAPS 0.9141 0.9009 0.7838 0.7796 0.7844 0.7916 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 - -
Price 1.59 1.39 1.40 1.22 1.15 1.09 0.00 -
P/RPS 13.39 12.05 15.19 19.22 32.05 145.98 0.00 -
P/EPS 7.49 6.63 26.88 33.95 57.45 265.85 0.00 -
EY 13.35 15.09 3.72 2.95 1.74 0.38 0.00 -
DY 4.32 4.94 2.71 3.12 0.38 0.40 0.00 -
P/NAPS 1.42 1.27 1.47 1.28 1.20 1.14 0.00 -
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 24/04/13 18/01/13 05/11/12 - - - - -
Price 1.60 1.47 1.38 0.00 0.00 0.00 0.00 -
P/RPS 13.48 12.75 14.98 0.00 0.00 0.00 0.00 -
P/EPS 7.54 7.01 26.50 0.00 0.00 0.00 0.00 -
EY 13.27 14.27 3.77 0.00 0.00 0.00 0.00 -
DY 4.29 4.67 2.75 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.34 1.45 0.00 0.00 0.00 0.00 -

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