[PAVREIT] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
05-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 45.15%
YoY--%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 364,215 355,942 346,524 277,212 190,703 107,872 22,539 540.25%
PBT 640,863 636,674 630,205 156,683 107,945 60,179 12,376 1292.62%
Tax 0 0 0 0 0 0 0 -
NP 640,863 636,674 630,205 156,683 107,945 60,179 12,376 1292.62%
-
NP to SH 640,863 636,674 630,205 156,683 107,945 60,179 12,376 1292.62%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost -276,648 -280,732 -283,681 120,529 82,758 47,693 10,163 -
-
Net Worth 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 2,897,795 11.76%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 215,726 206,412 206,412 114,221 114,221 13,281 13,281 542.46%
Div Payout % 33.66% 32.42% 32.75% 72.90% 105.81% 22.07% 107.32% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 3,423,290 3,346,273 3,297,916 2,869,224 2,853,943 2,871,487 2,897,795 11.76%
NOSH 3,020,639 2,998,453 3,004,935 3,008,518 3,004,150 3,006,477 3,018,536 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 175.96% 178.87% 181.86% 56.52% 56.60% 55.79% 54.91% -
ROE 18.72% 19.03% 19.11% 5.46% 3.78% 2.10% 0.43% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 12.06 11.87 11.53 9.21 6.35 3.59 0.75 538.15%
EPS 21.22 21.23 20.97 5.21 3.59 2.00 0.41 1292.14%
DPS 7.16 6.87 6.87 3.80 3.80 0.44 0.44 543.24%
NAPS 1.1333 1.116 1.0975 0.9537 0.95 0.9551 0.96 11.71%
Adjusted Per Share Value based on latest NOSH - 3,008,518
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 9.95 9.72 9.47 7.57 5.21 2.95 0.62 537.31%
EPS 17.51 17.39 17.22 4.28 2.95 1.64 0.34 1287.54%
DPS 5.89 5.64 5.64 3.12 3.12 0.36 0.36 545.57%
NAPS 0.9351 0.9141 0.9009 0.7838 0.7796 0.7844 0.7916 11.75%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.51 1.59 1.39 1.40 1.22 1.15 1.09 -
P/RPS 12.52 13.39 12.05 15.19 19.22 32.05 145.98 -80.58%
P/EPS 7.12 7.49 6.63 26.88 33.95 57.45 265.85 -91.06%
EY 14.05 13.35 15.09 3.72 2.95 1.74 0.38 1012.28%
DY 4.74 4.32 4.94 2.71 3.12 0.38 0.40 420.55%
P/NAPS 1.33 1.42 1.27 1.47 1.28 1.20 1.14 10.83%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 01/08/13 24/04/13 18/01/13 05/11/12 - - - -
Price 1.45 1.60 1.47 1.38 0.00 0.00 0.00 -
P/RPS 12.03 13.48 12.75 14.98 0.00 0.00 0.00 -
P/EPS 6.83 7.54 7.01 26.50 0.00 0.00 0.00 -
EY 14.63 13.27 14.27 3.77 0.00 0.00 0.00 -
DY 4.94 4.29 4.67 2.75 0.00 0.00 0.00 -
P/NAPS 1.28 1.43 1.34 1.45 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