[PAVREIT] YoY TTM 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- -49.27%
YoY- -48.07%
Quarter Report
Latest QR
Upcoming QR
PAVREIT's Result
PAVREIT's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 459,701 413,932 402,092 375,509 346,524 22,539 82.65%
PBT 312,143 282,337 510,475 327,250 630,205 12,376 90.56%
Tax 0 0 0 0 0 0 -
NP 312,143 282,337 510,475 327,250 630,205 12,376 90.56%
-
NP to SH 312,143 282,337 510,475 327,250 630,205 12,376 90.56%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 147,558 131,595 -108,383 48,259 -283,681 10,163 70.66%
-
Net Worth 3,919,239 3,854,425 3,811,489 3,525,337 3,297,916 2,897,795 6.21%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 249,028 248,132 239,666 222,001 206,412 13,281 79.60%
Div Payout % 79.78% 87.89% 46.95% 67.84% 32.75% 107.32% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 3,919,239 3,854,425 3,811,489 3,525,337 3,297,916 2,897,795 6.21%
NOSH 3,021,307 3,019,999 3,014,226 3,012,078 3,004,935 3,018,536 0.01%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 67.90% 68.21% 126.95% 87.15% 181.86% 54.91% -
ROE 7.96% 7.33% 13.39% 9.28% 19.11% 0.43% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 15.22 13.71 13.34 12.47 11.53 0.75 82.46%
EPS 10.33 9.35 16.94 10.86 20.97 0.41 90.52%
DPS 8.24 8.23 7.96 7.36 6.87 0.44 79.56%
NAPS 1.2972 1.2763 1.2645 1.1704 1.0975 0.96 6.19%
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 CAGR
RPS 12.56 11.31 10.98 10.26 9.47 0.62 82.40%
EPS 8.53 7.71 13.94 8.94 17.22 0.34 90.36%
DPS 6.80 6.78 6.55 6.06 5.64 0.36 79.87%
NAPS 1.0706 1.0529 1.0412 0.963 0.9009 0.7916 6.21%
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 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 -
P/RPS 12.49 11.31 10.94 10.27 12.05 145.98 -38.80%
P/EPS 18.39 16.58 8.62 11.78 6.63 265.85 -41.35%
EY 5.44 6.03 11.60 8.49 15.09 0.38 70.18%
DY 4.34 5.31 5.45 5.75 4.94 0.40 61.01%
P/NAPS 1.46 1.21 1.15 1.09 1.27 1.14 5.06%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 19/01/17 14/01/16 15/01/15 16/01/14 18/01/13 - -
Price 1.82 1.55 1.46 1.32 1.47 0.00 -
P/RPS 11.96 11.31 10.94 10.59 12.75 0.00 -
P/EPS 17.62 16.58 8.62 12.15 7.01 0.00 -
EY 5.68 6.03 11.60 8.23 14.27 0.00 -
DY 4.53 5.31 5.45 5.58 4.67 0.00 -
P/NAPS 1.40 1.21 1.15 1.13 1.34 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