[PAVREIT] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
29-Oct-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 50.49%
YoY- 2.83%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 407,918 360,553 342,238 310,473 301,322 279,059 254,673 8.16%
PBT 188,404 166,828 180,414 180,261 175,293 159,176 144,307 4.54%
Tax 0 0 0 0 0 0 0 -
NP 188,404 166,828 180,414 180,261 175,293 159,176 144,307 4.54%
-
NP to SH 188,404 166,828 180,414 180,261 175,293 159,176 144,307 4.54%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 219,514 193,725 161,824 130,212 126,029 119,883 110,366 12.13%
-
Net Worth 3,874,344 3,854,604 3,788,391 3,745,389 3,473,632 3,353,528 2,861,238 5.17%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 131,683 119,898 125,715 123,288 115,657 109,828 100,804 4.55%
Div Payout % 69.89% 71.87% 69.68% 68.39% 65.98% 69.00% 69.85% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 3,874,344 3,854,604 3,788,391 3,745,389 3,473,632 3,353,528 2,861,238 5.17%
NOSH 3,036,704 3,027,731 3,022,010 3,014,397 3,011,907 3,008,998 3,000,145 0.20%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 46.19% 46.27% 52.72% 58.06% 58.17% 57.04% 56.66% -
ROE 4.86% 4.33% 4.76% 4.81% 5.05% 4.75% 5.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 13.44 11.91 11.32 10.30 10.00 9.27 8.49 7.95%
EPS 6.21 5.51 5.97 5.98 5.82 5.29 4.81 4.34%
DPS 4.34 3.96 4.16 4.09 3.84 3.65 3.36 4.35%
NAPS 1.2769 1.2731 1.2536 1.2425 1.1533 1.1145 0.9537 4.98%
Adjusted Per Share Value based on latest NOSH - 3,023,850
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 11.14 9.85 9.35 8.48 8.23 7.62 6.96 8.15%
EPS 5.15 4.56 4.93 4.92 4.79 4.35 3.94 4.56%
DPS 3.60 3.28 3.43 3.37 3.16 3.00 2.75 4.58%
NAPS 1.0584 1.053 1.0349 1.0231 0.9489 0.9161 0.7816 5.18%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.60 1.75 1.77 1.50 1.46 1.36 1.40 -
P/RPS 11.90 14.70 15.63 14.56 14.59 14.66 16.49 -5.28%
P/EPS 25.77 31.76 29.65 25.08 25.09 25.71 29.11 -2.00%
EY 3.88 3.15 3.37 3.99 3.99 3.89 3.44 2.02%
DY 2.71 2.26 2.35 2.73 2.63 2.68 2.40 2.04%
P/NAPS 1.25 1.37 1.41 1.21 1.27 1.22 1.47 -2.66%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 25/10/18 26/10/17 27/10/16 29/10/15 30/10/14 07/11/13 05/11/12 -
Price 1.57 1.73 1.74 1.51 1.48 1.37 1.38 -
P/RPS 11.68 14.53 15.36 14.66 14.79 14.77 16.26 -5.36%
P/EPS 25.28 31.40 29.15 25.25 25.43 25.90 28.69 -2.08%
EY 3.96 3.18 3.43 3.96 3.93 3.86 3.49 2.12%
DY 2.76 2.29 2.39 2.71 2.59 2.66 2.43 2.14%
P/NAPS 1.23 1.36 1.39 1.22 1.28 1.23 1.45 -2.70%

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