[PAVREIT] YoY Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
23-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -52.6%
YoY- 6.81%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 526,040 475,764 426,752 420,500 404,832 379,004 341,332 7.47%
PBT 261,396 228,084 245,884 241,956 226,524 217,088 191,212 5.34%
Tax 0 0 0 0 0 0 0 -
NP 261,396 228,084 245,884 241,956 226,524 217,088 191,212 5.34%
-
NP to SH 261,396 228,084 245,884 241,956 226,524 217,088 191,212 5.34%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 264,644 247,680 180,868 178,544 178,308 161,916 150,120 9.90%
-
Net Worth 3,882,647 3,861,235 3,782,877 3,742,192 3,470,757 3,346,273 2,871,487 5.15%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 3,882,647 3,861,235 3,782,877 3,742,192 3,470,757 3,346,273 2,871,487 5.15%
NOSH 3,034,503 3,026,284 3,013,284 3,009,402 3,012,287 2,998,453 3,006,477 0.15%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 49.69% 47.94% 57.62% 57.54% 55.96% 57.28% 56.02% -
ROE 6.73% 5.91% 6.50% 6.47% 6.53% 6.49% 6.66% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 17.34 15.72 14.16 13.97 13.44 12.64 11.35 7.31%
EPS 8.64 7.56 8.16 8.04 7.52 7.24 6.36 5.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2795 1.2759 1.2554 1.2435 1.1522 1.116 0.9551 4.99%
Adjusted Per Share Value based on latest NOSH - 3,009,402
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 14.37 13.00 11.66 11.49 11.06 10.35 9.32 7.47%
EPS 7.14 6.23 6.72 6.61 6.19 5.93 5.22 5.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0606 1.0548 1.0334 1.0223 0.9481 0.9141 0.7844 5.15%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.37 1.74 1.70 1.53 1.31 1.59 1.15 -
P/RPS 7.90 11.07 12.00 10.95 9.75 12.58 10.13 -4.05%
P/EPS 15.90 23.09 20.83 19.03 17.42 21.96 18.08 -2.11%
EY 6.29 4.33 4.80 5.25 5.74 4.55 5.53 2.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.07 1.36 1.35 1.23 1.14 1.42 1.20 -1.89%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 26/04/18 27/04/17 28/04/16 23/04/15 24/04/14 24/04/13 07/05/12 -
Price 1.44 1.75 1.68 1.58 1.39 1.60 1.20 -
P/RPS 8.31 11.13 11.86 11.31 10.34 12.66 10.57 -3.92%
P/EPS 16.72 23.22 20.59 19.65 18.48 22.10 18.87 -1.99%
EY 5.98 4.31 4.86 5.09 5.41 4.52 5.30 2.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.37 1.34 1.27 1.21 1.43 1.26 -1.79%

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