[PAVREIT] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -1.97%
YoY- 6.58%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 135,060 120,256 118,006 102,868 98,682 91,104 82,831 8.48%
PBT 60,808 54,400 59,554 59,295 55,635 51,955 47,766 4.10%
Tax 0 0 0 0 0 0 0 -
NP 60,808 54,400 59,554 59,295 55,635 51,955 47,766 4.10%
-
NP to SH 60,808 54,400 59,554 59,295 55,635 51,955 47,766 4.10%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 74,252 65,856 58,452 43,573 43,047 39,149 35,065 13.31%
-
Net Worth 3,951,303 3,910,453 3,854,685 3,802,103 3,520,642 3,423,290 2,853,943 5.56%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 131,953 119,680 125,758 123,104 115,480 110,253 100,939 4.56%
Div Payout % 217.00% 220.00% 211.17% 207.61% 207.57% 212.21% 211.32% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 3,951,303 3,910,453 3,854,685 3,802,103 3,520,642 3,423,290 2,853,943 5.56%
NOSH 3,034,503 3,022,222 3,023,045 3,009,898 3,007,297 3,020,639 3,004,150 0.16%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 45.02% 45.24% 50.47% 57.64% 56.38% 57.03% 57.67% -
ROE 1.54% 1.39% 1.54% 1.56% 1.58% 1.52% 1.67% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 4.44 3.98 3.90 3.42 3.28 3.02 2.76 8.24%
EPS 2.00 1.80 1.97 1.97 1.85 1.72 1.59 3.89%
DPS 4.34 3.96 4.16 4.09 3.84 3.65 3.36 4.35%
NAPS 1.2996 1.2939 1.2751 1.2632 1.1707 1.1333 0.95 5.35%
Adjusted Per Share Value based on latest NOSH - 3,009,898
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 3.69 3.29 3.22 2.81 2.70 2.49 2.26 8.51%
EPS 1.66 1.49 1.63 1.62 1.52 1.42 1.30 4.15%
DPS 3.60 3.27 3.44 3.36 3.15 3.01 2.76 4.52%
NAPS 1.0794 1.0682 1.053 1.0386 0.9617 0.9351 0.7796 5.57%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.78 1.76 1.73 1.49 1.35 1.51 1.22 -
P/RPS 40.07 44.23 44.32 43.60 41.14 50.07 44.25 -1.63%
P/EPS 89.00 97.78 87.82 75.63 72.97 87.79 76.73 2.50%
EY 1.12 1.02 1.14 1.32 1.37 1.14 1.30 -2.45%
DY 2.44 2.25 2.40 2.74 2.84 2.42 2.75 -1.97%
P/NAPS 1.37 1.36 1.36 1.18 1.15 1.33 1.28 1.13%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 26/07/18 27/07/17 28/07/16 30/07/15 17/07/14 01/08/13 06/08/12 -
Price 1.65 1.75 1.80 1.54 1.36 1.45 1.34 -
P/RPS 37.14 43.98 46.11 45.06 41.45 48.08 48.60 -4.38%
P/EPS 82.50 97.22 91.37 78.17 73.51 84.30 84.28 -0.35%
EY 1.21 1.03 1.09 1.28 1.36 1.19 1.19 0.27%
DY 2.63 2.26 2.31 2.66 2.82 2.52 2.51 0.78%
P/NAPS 1.27 1.35 1.41 1.22 1.16 1.28 1.41 -1.72%

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