[PAVREIT] YoY TTM Result on 30-Jun-2018 [#2]

Stock
[PAVREIT] PAVILION REAL ESTATE INV TRUST
Announcement Date
26-Jul-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 2.49%
YoY- -12.68%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 498,025 493,452 583,448 517,374 474,204 430,633 410,195 3.28%
PBT 53,421 178,761 290,987 264,183 302,539 283,578 517,993 -31.49%
Tax 0 0 0 0 0 0 0 -
NP 53,421 178,761 290,987 264,183 302,539 283,578 517,993 -31.49%
-
NP to SH 53,421 178,761 290,987 264,183 302,539 283,578 517,993 -31.49%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 444,604 314,691 292,461 253,191 171,665 147,055 -107,798 -
-
Net Worth 3,781,615 3,853,725 3,840,817 3,951,303 3,910,453 3,854,685 3,802,103 -0.08%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 132,465 173,608 268,518 261,523 242,949 250,786 247,290 -9.87%
Div Payout % 247.96% 97.12% 92.28% 98.99% 80.30% 88.44% 47.74% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 3,781,615 3,853,725 3,840,817 3,951,303 3,910,453 3,854,685 3,802,103 -0.08%
NOSH 3,047,723 3,043,332 3,039,020 3,034,503 3,022,222 3,023,045 3,009,898 0.20%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.73% 36.23% 49.87% 51.06% 63.80% 65.85% 126.28% -
ROE 1.41% 4.64% 7.58% 6.69% 7.74% 7.36% 13.62% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 16.34 16.22 19.20 17.02 15.69 14.25 13.63 3.06%
EPS 1.75 5.87 9.58 8.69 10.01 9.38 17.21 -31.65%
DPS 4.35 5.71 8.84 8.62 8.04 8.30 8.21 -10.03%
NAPS 1.2408 1.2665 1.2641 1.2996 1.2939 1.2751 1.2632 -0.29%
Adjusted Per Share Value based on latest NOSH - 3,034,503
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 13.60 13.48 15.94 14.13 12.95 11.76 11.21 3.27%
EPS 1.46 4.88 7.95 7.22 8.26 7.75 14.15 -31.49%
DPS 3.62 4.74 7.34 7.14 6.64 6.85 6.76 -9.87%
NAPS 1.033 1.0527 1.0492 1.0794 1.0682 1.053 1.0386 -0.08%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.36 1.60 1.83 1.78 1.76 1.73 1.49 -
P/RPS 8.32 9.87 9.53 10.46 11.22 12.14 10.93 -4.44%
P/EPS 77.59 27.23 19.11 20.49 17.58 18.44 8.66 44.06%
EY 1.29 3.67 5.23 4.88 5.69 5.42 11.55 -30.58%
DY 3.20 3.57 4.83 4.84 4.57 4.80 5.51 -8.65%
P/NAPS 1.10 1.26 1.45 1.37 1.36 1.36 1.18 -1.16%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 05/08/21 23/07/20 25/07/19 26/07/18 27/07/17 28/07/16 30/07/15 -
Price 1.36 1.60 1.89 1.65 1.75 1.80 1.54 -
P/RPS 8.32 9.87 9.84 9.70 11.15 12.64 11.30 -4.96%
P/EPS 77.59 27.23 19.73 18.99 17.48 19.19 8.95 43.28%
EY 1.29 3.67 5.07 5.27 5.72 5.21 11.18 -30.20%
DY 3.20 3.57 4.68 5.22 4.59 4.61 5.33 -8.14%
P/NAPS 1.10 1.26 1.50 1.27 1.35 1.41 1.22 -1.70%

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