[PAVREIT] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[PAVREIT] PAVILION REAL ESTATE INV TRUST

Announcement Date

25-Oct-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -0.44%

YoY- 12.93%

Quarter Report

PAVREIT's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Annualized Quarter Result
Revenue	485,753	425,832	585,854	543,890	480,737	456,317	413,964	2.69%
YoY %	14.07%	-27.31%	7.72%	13.14%	5.35%	10.23%	-	-
Horiz. %	117.34%	102.87%	141.52%	131.39%	116.13%	110.23%	100.00%	-
PBT	95,565	102,169	250,544	251,205	222,437	240,552	240,348	-14.23%
YoY %	-6.46%	-59.22%	-0.26%	12.93%	-7.53%	0.08%	-	-
Horiz. %	39.76%	42.51%	104.24%	104.52%	92.55%	100.08%	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	95,565	102,169	250,544	251,205	222,437	240,552	240,348	-14.23%
YoY %	-6.46%	-59.22%	-0.26%	12.93%	-7.53%	0.08%	-	-
Horiz. %	39.76%	42.51%	104.24%	104.52%	92.55%	100.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,565	102,169	250,544	251,205	222,437	240,552	240,348	-14.23%
YoY %	-6.46%	-59.22%	-0.26%	12.93%	-7.53%	0.08%	-	-
Horiz. %	39.76%	42.51%	104.24%	104.52%	92.55%	100.08%	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	390,188	323,662	335,310	292,685	258,300	215,765	173,616	14.43%
YoY %	20.55%	-3.47%	14.56%	13.31%	19.71%	24.28%	-	-
Horiz. %	224.74%	186.42%	193.13%	168.58%	148.78%	124.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,782,683	3,852,576	3,843,025	3,874,344	3,854,604	3,788,392	3,745,389	0.16%
YoY %	-1.81%	0.25%	-0.81%	0.51%	1.75%	1.15%	-	-
Horiz. %	101.00%	102.86%	102.61%	103.44%	102.92%	101.15%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	74,421	65,330	178,410	175,577	159,864	167,620	164,385	-12.36%
YoY %	13.92%	-63.38%	1.61%	9.83%	-4.63%	1.97%	-	-
Horiz. %	45.27%	39.74%	108.53%	106.81%	97.25%	101.97%	100.00%	-
Div Payout %	77.87%	63.94%	71.21%	69.89%	71.87%	69.68%	68.39%	-
YoY %	21.79%	-10.21%	1.89%	-2.75%	3.14%	1.89%	-	-
Horiz. %	113.86%	93.49%	104.12%	102.19%	105.09%	101.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	3,782,683	3,852,576	3,843,025	3,874,344	3,854,604	3,788,392	3,745,389	0.16%
YoY %	-1.81%	0.25%	-0.81%	0.51%	1.75%	1.15%	-	-
Horiz. %	101.00%	102.86%	102.61%	103.44%	102.92%	101.15%	100.00%	-
NOSH	3,050,059	3,043,332	3,041,090	3,036,704	3,027,731	3,022,010	3,014,397	0.19%
YoY %	0.22%	0.07%	0.14%	0.30%	0.19%	0.25%	-	-
Horiz. %	101.18%	100.96%	100.89%	100.74%	100.44%	100.25%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	19.67%	23.99%	42.77%	46.19%	46.27%	52.72%	58.06%	-
YoY %	-18.01%	-43.91%	-7.40%	-0.17%	-12.23%	-9.20%	-	-
Horiz. %	33.88%	41.32%	73.67%	79.56%	79.69%	90.80%	100.00%	-
ROE	2.53%	2.65%	6.52%	6.48%	5.77%	6.35%	6.42%	-
YoY %	-4.53%	-59.36%	0.62%	12.31%	-9.13%	-1.09%	-	-
Horiz. %	39.41%	41.28%	101.56%	100.93%	89.88%	98.91%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	15.93	13.99	19.26	17.93	15.88	15.10	13.73	2.50%
YoY %	13.87%	-27.36%	7.42%	12.91%	5.17%	9.98%	-	-
Horiz. %	116.02%	101.89%	140.28%	130.59%	115.66%	109.98%	100.00%	-
EPS	3.13	3.36	8.24	8.28	7.35	7.96	7.97	-14.41%
YoY %	-6.85%	-59.22%	-0.48%	12.65%	-7.66%	-0.13%	-	-
Horiz. %	39.27%	42.16%	103.39%	103.89%	92.22%	99.87%	100.00%	-
DPS	2.44	2.15	5.87	5.79	5.28	5.55	5.45	-12.52%
YoY %	13.49%	-63.37%	1.38%	9.66%	-4.86%	1.83%	-	-
Horiz. %	44.77%	39.45%	107.71%	106.24%	96.88%	101.83%	100.00%	-
NAPS	1.2402	1.2659	1.2637	1.2769	1.2731	1.2536	1.2425	-0.03%
YoY %	-2.03%	0.17%	-1.03%	0.30%	1.56%	0.89%	-	-
Horiz. %	99.81%	101.88%	101.71%	102.77%	102.46%	100.89%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 3,036,704
RPS	13.27	11.63	16.00	14.86	13.13	12.47	11.31	2.69%
YoY %	14.10%	-27.31%	7.67%	13.18%	5.29%	10.26%	-	-
Horiz. %	117.33%	102.83%	141.47%	131.39%	116.09%	110.26%	100.00%	-
EPS	2.61	2.79	6.84	6.86	6.08	6.57	6.57	-14.24%
YoY %	-6.45%	-59.21%	-0.29%	12.83%	-7.46%	0.00%	-	-
Horiz. %	39.73%	42.47%	104.11%	104.41%	92.54%	100.00%	100.00%	-
DPS	2.03	1.78	4.87	4.80	4.37	4.58	4.49	-12.38%
YoY %	14.04%	-63.45%	1.46%	9.84%	-4.59%	2.00%	-	-
Horiz. %	45.21%	39.64%	108.46%	106.90%	97.33%	102.00%	100.00%	-
NAPS	1.0333	1.0524	1.0498	1.0584	1.053	1.0349	1.0231	0.16%
YoY %	-1.81%	0.25%	-0.81%	0.51%	1.75%	1.15%	-	-
Horiz. %	101.00%	102.86%	102.61%	103.45%	102.92%	101.15%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	1.42	1.54	1.81	1.60	1.75	1.77	1.50	-
P/RPS	8.92	11.01	9.40	8.93	11.02	11.72	10.92	-3.31%
YoY %	-18.98%	17.13%	5.26%	-18.97%	-5.97%	7.33%	-	-
Horiz. %	81.68%	100.82%	86.08%	81.78%	100.92%	107.33%	100.00%	-
P/EPS	45.32	45.87	21.97	19.33	23.82	22.24	18.81	15.76%
YoY %	-1.20%	108.78%	13.66%	-18.85%	7.10%	18.23%	-	-
Horiz. %	240.94%	243.86%	116.80%	102.76%	126.63%	118.23%	100.00%	-
EY	2.21	2.18	4.55	5.17	4.20	4.50	5.32	-13.60%
YoY %	1.38%	-52.09%	-11.99%	23.10%	-6.67%	-15.41%	-	-
Horiz. %	41.54%	40.98%	85.53%	97.18%	78.95%	84.59%	100.00%	-
DY	1.72	1.39	3.24	3.62	3.02	3.13	3.64	-11.73%
YoY %	23.74%	-57.10%	-10.50%	19.87%	-3.51%	-14.01%	-	-
Horiz. %	47.25%	38.19%	89.01%	99.45%	82.97%	85.99%	100.00%	-
P/NAPS	1.14	1.22	1.43	1.25	1.37	1.41	1.21	-0.98%
YoY %	-6.56%	-14.69%	14.40%	-8.76%	-2.84%	16.53%	-	-
Horiz. %	94.21%	100.83%	118.18%	103.31%	113.22%	116.53%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	28/10/21	22/10/20	24/10/19	25/10/18	26/10/17	27/10/16	29/10/15	-
Price	1.42	1.40	1.79	1.57	1.73	1.74	1.51	-
P/RPS	8.92	10.01	9.29	8.76	10.90	11.52	11.00	-3.42%
YoY %	-10.89%	7.75%	6.05%	-19.63%	-5.38%	4.73%	-	-
Horiz. %	81.09%	91.00%	84.45%	79.64%	99.09%	104.73%	100.00%	-
P/EPS	45.32	41.70	21.73	18.96	23.55	21.86	18.94	15.63%
YoY %	8.68%	91.90%	14.61%	-19.49%	7.73%	15.42%	-	-
Horiz. %	239.28%	220.17%	114.73%	100.11%	124.34%	115.42%	100.00%	-
EY	2.21	2.40	4.60	5.27	4.25	4.57	5.28	-13.49%
YoY %	-7.92%	-47.83%	-12.71%	24.00%	-7.00%	-13.45%	-	-
Horiz. %	41.86%	45.45%	87.12%	99.81%	80.49%	86.55%	100.00%	-
DY	1.72	1.53	3.28	3.69	3.05	3.19	3.61	-11.61%
YoY %	12.42%	-53.35%	-11.11%	20.98%	-4.39%	-11.63%	-	-
Horiz. %	47.65%	42.38%	90.86%	102.22%	84.49%	88.37%	100.00%	-
P/NAPS	1.14	1.11	1.42	1.23	1.36	1.39	1.22	-1.12%
YoY %	2.70%	-21.83%	15.45%	-9.56%	-2.16%	13.93%	-	-
Horiz. %	93.44%	90.98%	116.39%	100.82%	111.48%	113.93%	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