[PAVREIT] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
16-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 217.43%
YoY- -65.41%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 117,463 103,459 100,770 96,450 91,851 22,539 0 -
PBT 131,729 102,076 335,182 168,074 485,898 12,376 0 -
Tax 0 0 0 0 0 0 0 -
NP 131,729 102,076 335,182 168,074 485,898 12,376 0 -
-
NP to SH 131,729 102,076 335,182 168,074 485,898 12,376 0 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost -14,266 1,383 -234,412 -71,624 -394,047 10,163 0 -
-
Net Worth 3,919,239 3,854,425 3,811,489 3,525,337 3,297,916 2,897,795 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 123,269 125,027 124,186 111,748 105,473 13,281 - -
Div Payout % 93.58% 122.49% 37.05% 66.49% 21.71% 107.32% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 3,919,239 3,854,425 3,811,489 3,525,337 3,297,916 2,897,795 0 -
NOSH 3,021,307 3,019,999 3,014,226 3,012,078 3,004,935 3,018,536 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 112.15% 98.66% 332.62% 174.26% 529.01% 54.91% 0.00% -
ROE 3.36% 2.65% 8.79% 4.77% 14.73% 0.43% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.89 3.43 3.34 3.20 3.06 0.75 0.00 -
EPS 4.36 3.38 11.12 5.58 16.17 0.41 0.00 -
DPS 4.08 4.14 4.12 3.71 3.51 0.44 0.00 -
NAPS 1.2972 1.2763 1.2645 1.1704 1.0975 0.96 0.00 -
Adjusted Per Share Value based on latest NOSH - 3,012,078
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 3.21 2.83 2.75 2.63 2.51 0.62 0.00 -
EPS 3.60 2.79 9.16 4.59 13.27 0.34 0.00 -
DPS 3.37 3.42 3.39 3.05 2.88 0.36 0.00 -
NAPS 1.0706 1.0529 1.0412 0.963 0.9009 0.7916 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 - -
Price 1.90 1.55 1.46 1.28 1.39 1.09 0.00 -
P/RPS 48.87 45.24 43.67 39.97 45.47 145.98 0.00 -
P/EPS 43.58 45.86 13.13 22.94 8.60 265.85 0.00 -
EY 2.29 2.18 7.62 4.36 11.63 0.38 0.00 -
DY 2.15 2.67 2.82 2.90 2.53 0.40 0.00 -
P/NAPS 1.46 1.21 1.15 1.09 1.27 1.14 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 19/01/17 14/01/16 15/01/15 16/01/14 18/01/13 08/02/12 - -
Price 1.82 1.55 1.46 1.32 1.47 1.10 0.00 -
P/RPS 46.81 45.24 43.67 41.22 48.09 147.32 0.00 -
P/EPS 41.74 45.86 13.13 23.66 9.09 268.29 0.00 -
EY 2.40 2.18 7.62 4.23 11.00 0.37 0.00 -
DY 2.24 2.67 2.82 2.81 2.39 0.40 0.00 -
P/NAPS 1.40 1.21 1.15 1.13 1.34 1.15 0.00 -

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
Post a Comment