[PAVREIT] YoY Quarter Result on 31-Dec-2022 [#4]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
31-Jan-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 253.82%
YoY- 304.02%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 208,222 145,798 124,276 130,794 145,962 147,059 129,448 8.24%
PBT 228,266 216,415 53,566 -30,282 74,722 100,280 82,619 18.44%
Tax 0 0 0 0 0 0 0 -
NP 228,266 216,415 53,566 -30,282 74,722 100,280 82,619 18.44%
-
NP to SH 228,266 216,415 53,566 -30,282 74,722 100,280 82,619 18.44%
-
Tax Rate 0.00% 0.00% 0.00% - 0.00% 0.00% 0.00% -
Total Cost -20,044 -70,617 70,710 161,076 71,240 46,779 46,829 -
-
Net Worth 4,763,379 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3.22%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 168,007 131,090 78,691 76,691 124,619 134,829 129,569 4.42%
Div Payout % 73.60% 60.57% 146.91% 0.00% 166.78% 134.45% 156.83% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 4,763,379 3,929,046 3,779,633 3,780,123 3,853,170 3,843,253 3,936,744 3.22%
NOSH 3,652,338 3,055,721 3,050,059 3,043,332 3,041,090 3,036,704 3,027,333 3.17%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 109.63% 148.43% 43.10% -23.15% 51.19% 68.19% 63.82% -
ROE 4.79% 5.51% 1.42% -0.80% 1.94% 2.61% 2.10% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.70 4.77 4.07 4.30 4.80 4.84 4.28 4.88%
EPS 6.55 7.09 1.76 -1.00 2.46 3.30 2.73 15.69%
DPS 4.60 4.29 2.58 2.52 4.10 4.44 4.28 1.20%
NAPS 1.3042 1.2858 1.2392 1.2421 1.2677 1.2656 1.3004 0.04%
Adjusted Per Share Value based on latest NOSH - 3,055,721
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 5.69 3.98 3.39 3.57 3.99 4.02 3.54 8.22%
EPS 6.24 5.91 1.46 -0.83 2.04 2.74 2.26 18.43%
DPS 4.59 3.58 2.15 2.10 3.40 3.68 3.54 4.42%
NAPS 1.3012 1.0733 1.0325 1.0326 1.0526 1.0499 1.0754 3.22%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.21 1.21 1.25 1.50 1.74 1.64 1.61 -
P/RPS 21.22 25.36 30.68 34.90 36.23 33.87 37.65 -9.11%
P/EPS 19.36 17.08 71.18 -150.75 70.78 49.66 58.99 -16.94%
EY 5.17 5.85 1.40 -0.66 1.41 2.01 1.70 20.35%
DY 3.80 3.55 2.06 1.68 2.36 2.71 2.66 6.12%
P/NAPS 0.93 0.94 1.01 1.21 1.37 1.30 1.24 -4.67%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 24/01/24 31/01/23 27/01/22 27/01/21 23/01/20 29/01/19 25/01/18 -
Price 1.24 1.35 1.25 1.37 1.73 1.75 1.55 -
P/RPS 21.75 28.29 30.68 31.88 36.03 36.14 36.25 -8.15%
P/EPS 19.84 19.06 71.18 -137.68 70.37 52.99 56.80 -16.07%
EY 5.04 5.25 1.40 -0.73 1.42 1.89 1.76 19.15%
DY 3.71 3.18 2.06 1.84 2.37 2.54 2.76 5.05%
P/NAPS 0.95 1.05 1.01 1.10 1.36 1.38 1.19 -3.68%

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