[PAVREIT] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock

[PAVREIT] PAVILION REAL ESTATE INV TRUST

Announcement Date

23-Jul-2020

Admission Sponsor

Sponsor

Financial Year

31-Dec-2020

Quarter

30-Jun-2020 [#2]

Profit Trend

QoQ- -35.56%

YoY- -65.29%

Quarter Report

PAVREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Annualized Quarter Result
Revenue	632,754	560,542	501,994	406,280	590,082	533,140	478,394	4.76%
YoY %	12.88%	11.66%	23.56%	-31.15%	10.68%	11.44%	-	-
Horiz. %	132.27%	117.17%	104.93%	84.93%	123.35%	111.44%	100.00%	-
PBT	265,888	240,436	103,334	89,182	256,920	252,314	222,842	2.98%
YoY %	10.59%	132.68%	15.87%	-65.29%	1.83%	13.23%	-	-
Horiz. %	119.32%	107.90%	46.37%	40.02%	115.29%	113.23%	100.00%	-
Tax	0	0	0	0	0	0	0	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP	265,888	240,436	103,334	89,182	256,920	252,314	222,842	2.98%
YoY %	10.59%	132.68%	15.87%	-65.29%	1.83%	13.23%	-	-
Horiz. %	119.32%	107.90%	46.37%	40.02%	115.29%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	265,888	240,436	103,334	89,182	256,920	252,314	222,842	2.98%
YoY %	10.59%	132.68%	15.87%	-65.29%	1.83%	13.23%	-	-
Horiz. %	119.32%	107.90%	46.37%	40.02%	115.29%	113.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Total Cost	366,866	320,106	398,660	317,098	333,162	280,826	255,552	6.20%
YoY %	14.61%	-19.70%	25.72%	-4.82%	18.64%	9.89%	-	-
Horiz. %	143.56%	125.26%	156.00%	124.08%	130.37%	109.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,628,655	3,778,767	3,781,615	3,853,725	3,840,817	3,951,303	3,917,598	2.81%
YoY %	22.49%	-0.08%	-1.87%	0.34%	-2.80%	0.86%	-	-
Horiz. %	118.15%	96.46%	96.53%	98.37%	98.04%	100.86%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	321,834	249,109	111,546	97,978	267,377	263,906	239,797	5.02%
YoY %	29.19%	123.32%	13.85%	-63.36%	1.32%	10.05%	-	-
Horiz. %	134.21%	103.88%	46.52%	40.86%	111.50%	110.05%	100.00%	-
Div Payout %	121.04%	103.61%	107.95%	109.86%	104.07%	104.59%	107.61%	-
YoY %	16.82%	-4.02%	-1.74%	5.56%	-0.50%	-2.81%	-	-
Horiz. %	112.48%	96.28%	100.32%	102.09%	96.71%	97.19%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	4,628,655	3,778,767	3,781,615	3,853,725	3,840,817	3,951,303	3,917,598	2.81%
YoY %	22.49%	-0.08%	-1.87%	0.34%	-2.80%	0.86%	-	-
Horiz. %	118.15%	96.46%	96.53%	98.37%	98.04%	100.86%	100.00%	-
NOSH	3,648,920	3,052,809	3,047,723	3,043,332	3,039,020	3,034,503	3,027,744	3.15%
YoY %	19.53%	0.17%	0.14%	0.14%	0.15%	0.22%	-	-
Horiz. %	120.52%	100.83%	100.66%	100.51%	100.37%	100.22%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	42.02%	42.89%	20.58%	21.95%	43.54%	47.33%	46.58%	-
YoY %	-2.03%	108.41%	-6.24%	-49.59%	-8.01%	1.61%	-	-
Horiz. %	90.21%	92.08%	44.18%	47.12%	93.47%	101.61%	100.00%	-
ROE	5.74%	6.36%	2.73%	2.31%	6.69%	6.39%	5.69%	-
YoY %	-9.75%	132.97%	18.18%	-65.47%	4.69%	12.30%	-	-
Horiz. %	100.88%	111.78%	47.98%	40.60%	117.57%	112.30%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	17.34	18.36	16.47	13.35	19.42	17.54	15.80	1.56%
YoY %	-5.56%	11.48%	23.37%	-31.26%	10.72%	11.01%	-	-
Horiz. %	109.75%	116.20%	104.24%	84.49%	122.91%	111.01%	100.00%	-
EPS	8.42	7.88	3.40	2.94	8.46	8.32	7.36	2.26%
YoY %	6.85%	131.76%	15.65%	-65.25%	1.68%	13.04%	-	-
Horiz. %	114.40%	107.07%	46.20%	39.95%	114.95%	113.04%	100.00%	-
DPS	8.82	8.16	3.66	3.22	8.80	8.68	7.92	1.80%
YoY %	8.09%	122.95%	13.66%	-63.41%	1.38%	9.60%	-	-
Horiz. %	111.36%	103.03%	46.21%	40.66%	111.11%	109.60%	100.00%	-
NAPS	1.2685	1.2378	1.2408	1.2665	1.2641	1.2996	1.2939	-0.32%
YoY %	2.48%	-0.24%	-2.03%	0.19%	-2.73%	0.44%	-	-
Horiz. %	98.04%	95.66%	95.90%	97.88%	97.70%	100.44%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 3,043,332
RPS	17.29	15.31	13.71	11.10	16.12	14.56	13.07	4.77%
YoY %	12.93%	11.67%	23.51%	-31.14%	10.71%	11.40%	-	-
Horiz. %	132.29%	117.14%	104.90%	84.93%	123.34%	111.40%	100.00%	-
EPS	7.26	6.57	2.82	2.44	7.02	6.89	6.09	2.97%
YoY %	10.50%	132.98%	15.57%	-65.24%	1.89%	13.14%	-	-
Horiz. %	119.21%	107.88%	46.31%	40.07%	115.27%	113.14%	100.00%	-
DPS	8.79	6.80	3.05	2.68	7.30	7.21	6.55	5.02%
YoY %	29.26%	122.95%	13.81%	-63.29%	1.25%	10.08%	-	-
Horiz. %	134.20%	103.82%	46.56%	40.92%	111.45%	110.08%	100.00%	-
NAPS	1.2644	1.0323	1.033	1.0527	1.0492	1.0794	1.0702	2.81%
YoY %	22.48%	-0.07%	-1.87%	0.33%	-2.80%	0.86%	-	-
Horiz. %	118.15%	96.46%	96.52%	98.36%	98.04%	100.86%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	1.24	1.32	1.36	1.60	1.83	1.78	1.76	-
P/RPS	7.15	7.19	8.26	11.98	9.42	10.15	11.14	-7.12%
YoY %	-0.56%	-12.95%	-31.05%	27.18%	-7.19%	-8.89%	-	-
Horiz. %	64.18%	64.54%	74.15%	107.54%	84.56%	91.11%	100.00%	-
P/EPS	17.02	16.76	40.11	54.59	21.64	21.45	23.91	-5.50%
YoY %	1.55%	-58.21%	-26.53%	152.26%	0.89%	-10.29%	-	-
Horiz. %	71.18%	70.10%	167.75%	228.31%	90.51%	89.71%	100.00%	-
EY	5.88	5.97	2.49	1.83	4.62	4.66	4.18	5.84%
YoY %	-1.51%	139.76%	36.07%	-60.39%	-0.86%	11.48%	-	-
Horiz. %	140.67%	142.82%	59.57%	43.78%	110.53%	111.48%	100.00%	-
DY	7.11	6.18	2.69	2.01	4.81	4.88	4.50	7.91%
YoY %	15.05%	129.74%	33.83%	-58.21%	-1.43%	8.44%	-	-
Horiz. %	158.00%	137.33%	59.78%	44.67%	106.89%	108.44%	100.00%	-
P/NAPS	0.98	1.07	1.10	1.26	1.45	1.37	1.36	-5.31%
YoY %	-8.41%	-2.73%	-12.70%	-13.10%	5.84%	0.74%	-	-
Horiz. %	72.06%	78.68%	80.88%	92.65%	106.62%	100.74%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	27/07/23	28/07/22	05/08/21	23/07/20	25/07/19	26/07/18	27/07/17	-
Price	1.22	1.33	1.36	1.60	1.89	1.65	1.75	-
P/RPS	7.04	7.24	8.26	11.98	9.73	9.41	11.08	-7.27%
YoY %	-2.76%	-12.35%	-31.05%	23.12%	3.40%	-15.07%	-	-
Horiz. %	63.54%	65.34%	74.55%	108.12%	87.82%	84.93%	100.00%	-
P/EPS	16.74	16.89	40.11	54.59	22.35	19.88	23.78	-5.68%
YoY %	-0.89%	-57.89%	-26.53%	144.25%	12.42%	-16.40%	-	-
Horiz. %	70.40%	71.03%	168.67%	229.56%	93.99%	83.60%	100.00%	-
EY	5.97	5.92	2.49	1.83	4.47	5.03	4.21	5.99%
YoY %	0.84%	137.75%	36.07%	-59.06%	-11.13%	19.48%	-	-
Horiz. %	141.81%	140.62%	59.14%	43.47%	106.18%	119.48%	100.00%	-
DY	7.23	6.14	2.69	2.01	4.66	5.26	4.53	8.09%
YoY %	17.75%	128.25%	33.83%	-56.87%	-11.41%	16.11%	-	-
Horiz. %	159.60%	135.54%	59.38%	44.37%	102.87%	116.11%	100.00%	-
P/NAPS	0.96	1.07	1.10	1.26	1.50	1.27	1.35	-5.52%
YoY %	-10.28%	-2.73%	-12.70%	-16.00%	18.11%	-5.93%	-	-
Horiz. %	71.11%	79.26%	81.48%	93.33%	111.11%	94.07%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos