[PAVREIT] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
27-Jan-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 170.23%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 723,811 569,691 488,591 510,220 585,353 554,977 490,001 6.71%
PBT 431,795 397,799 125,240 46,345 262,630 288,684 249,447 9.57%
Tax 0 0 0 0 0 0 0 -
NP 431,795 397,799 125,240 46,345 262,630 288,684 249,447 9.57%
-
NP to SH 431,795 397,799 125,240 46,345 262,630 288,684 249,447 9.57%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 292,016 171,892 363,351 463,875 322,723 266,293 240,554 3.28%
-
Net Worth 4,763,379 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 329,075 255,763 134,507 125,689 258,357 266,622 249,452 4.72%
Div Payout % 76.21% 64.29% 107.40% 271.20% 98.37% 92.36% 100.00% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,763,379 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3.22%
NOSH 3,652,338 3,055,721 3,050,059 3,043,332 3,041,090 3,036,704 3,027,333 3.17%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 59.66% 69.83% 25.63% 9.08% 44.87% 52.02% 50.91% -
ROE 9.06% 10.12% 3.31% 1.23% 6.82% 7.51% 6.34% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.82 18.64 16.02 16.77 19.26 18.28 16.19 3.42%
EPS 12.68 13.03 4.11 1.52 8.64 9.51 8.24 7.44%
DPS 9.01 8.37 4.41 4.13 8.50 8.78 8.24 1.49%
NAPS 1.3042 1.2858 1.2392 1.2421 1.2677 1.2656 1.3004 0.04%
Adjusted Per Share Value based on latest NOSH - 3,050,059
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.77 15.56 13.35 13.94 15.99 15.16 13.39 6.70%
EPS 11.80 10.87 3.42 1.27 7.17 7.89 6.81 9.59%
DPS 8.99 6.99 3.67 3.43 7.06 7.28 6.81 4.73%
NAPS 1.3012 1.0733 1.0325 1.0326 1.0526 1.0499 1.0754 3.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.21 1.21 1.25 1.50 1.74 1.64 1.61 -
P/RPS 6.11 6.49 7.80 8.95 9.04 8.97 9.95 -7.80%
P/EPS 10.23 9.29 30.44 98.50 20.14 17.25 19.54 -10.21%
EY 9.77 10.76 3.28 1.02 4.97 5.80 5.12 11.36%
DY 7.45 6.92 3.53 2.75 4.89 5.35 5.12 6.44%
P/NAPS 0.93 0.94 1.01 1.21 1.37 1.30 1.24 -4.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 24/01/24 31/01/23 27/01/22 27/01/21 23/01/20 29/01/19 25/01/18 -
Price 1.24 1.35 1.25 1.37 1.73 1.75 1.55 -
P/RPS 6.26 7.24 7.80 8.17 8.98 9.58 9.58 -6.84%
P/EPS 10.49 10.37 30.44 89.96 20.02 18.41 18.81 -9.27%
EY 9.53 9.64 3.28 1.11 4.99 5.43 5.32 10.19%
DY 7.27 6.20 3.53 3.01 4.91 5.02 5.32 5.34%
P/NAPS 0.95 1.05 1.01 1.10 1.36 1.38 1.19 -3.68%

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