[PAVREIT] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
28-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -1.97%
YoY- -37.55%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 207,259 199,212 143,622 113,318 116,234 144,350 141,348 6.58%
PBT 78,941 70,585 61,166 20,007 32,036 59,448 62,247 4.03%
Tax 0 0 0 0 0 0 0 -
NP 78,941 70,585 61,166 20,007 32,036 59,448 62,247 4.03%
-
NP to SH 78,941 70,585 61,166 20,007 32,036 59,448 62,247 4.03%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 128,318 128,627 82,456 93,311 84,198 84,902 79,101 8.38%
-
Net Worth 4,745,567 4,624,590 3,779,927 3,782,683 3,852,576 3,843,025 3,874,344 3.43%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 4,745,567 4,624,590 3,779,927 3,782,683 3,852,576 3,843,025 3,874,344 3.43%
NOSH 3,660,689 3,652,338 3,055,721 3,050,059 3,043,332 3,041,090 3,036,704 3.16%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 38.09% 35.43% 42.59% 17.66% 27.56% 41.18% 44.04% -
ROE 1.66% 1.53% 1.62% 0.53% 0.83% 1.55% 1.61% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.67 5.45 4.70 3.72 3.82 4.75 4.66 3.32%
EPS 2.16 1.91 2.00 0.65 1.05 1.95 2.05 0.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2977 1.2662 1.237 1.2402 1.2659 1.2637 1.2769 0.26%
Adjusted Per Share Value based on latest NOSH - 3,050,059
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 5.66 5.44 3.92 3.10 3.18 3.94 3.86 6.58%
EPS 2.16 1.93 1.67 0.55 0.88 1.62 1.70 4.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2964 1.2633 1.0326 1.0333 1.0524 1.0498 1.0584 3.43%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.44 1.22 1.26 1.42 1.54 1.81 1.60 -
P/RPS 25.41 22.37 26.81 38.22 40.32 38.13 34.35 -4.89%
P/EPS 66.71 63.13 62.95 216.48 146.30 92.59 77.99 -2.56%
EY 1.50 1.58 1.59 0.46 0.68 1.08 1.28 2.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.96 1.02 1.14 1.22 1.43 1.25 -1.95%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 24/10/24 26/10/23 27/10/22 28/10/21 22/10/20 24/10/19 25/10/18 -
Price 1.58 1.20 1.25 1.42 1.40 1.79 1.57 -
P/RPS 27.88 22.00 26.60 38.22 36.66 37.71 33.70 -3.10%
P/EPS 73.19 62.09 62.45 216.48 133.00 91.57 76.53 -0.74%
EY 1.37 1.61 1.60 0.46 0.75 1.09 1.31 0.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.95 1.01 1.14 1.11 1.42 1.23 -0.13%

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