P

Pavilion Real Estate Investment Trust
KLSE:PAVREIT

Watchlist Manager
Pavilion Real Estate Investment Trust
KLSE:PAVREIT
Watchlist
Price: 1.48 MYR Market Closed
Market Cap: 5.4B MYR
Have any thoughts about
Pavilion Real Estate Investment Trust?
Write Note

Income Statement

Earnings Waterfall
Pavilion Real Estate Investment Trust

Revenue
835.3m MYR
Cost of Revenue
-312.7m MYR
Gross Profit
522.6m MYR
Operating Expenses
-45.6m MYR
Operating Income
476.9m MYR
Other Expenses
-19.4m MYR
Net Income
457.5m MYR

Income Statement
Pavilion Real Estate Investment Trust

Rotate your device to view
Income Statement
Currency: MYR
Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024
Revenue
Revenue
398
N/A
402
+1%
406
+1%
410
+1%
411
+0%
414
+1%
416
+0%
431
+4%
446
+3%
460
+3%
472
+3%
474
+0%
478
+1%
490
+2%
503
+3%
517
+3%
537
+4%
555
+3%
574
+3%
583
+2%
587
+1%
585
0%
569
-3%
551
-3%
525
-5%
510
-3%
562
+10%
561
0%
555
-1%
489
-12%
501
+3%
513
+2%
539
+5%
570
+6%
578
+1%
601
+4%
661
+10%
724
+9%
786
+9%
827
+5%
835
+1%
Gross Profit
Cost of Revenue
(118)
(119)
(119)
(119)
(123)
(122)
(121)
(127)
(134)
(145)
(154)
(161)
(167)
(167)
(170)
(171)
(175)
(180)
(187)
(196)
(202)
(210)
(230)
(265)
(269)
(277)
(335)
(325)
(333)
(252)
(229)
(206)
(189)
(205)
(206)
(211)
(240)
(265)
(293)
(315)
(313)
Gross Profit
280
N/A
283
+1%
287
+1%
291
+1%
288
-1%
292
+1%
294
+1%
304
+3%
312
+3%
315
+1%
318
+1%
313
-1%
311
-1%
323
+4%
333
+3%
347
+4%
363
+5%
375
+3%
387
+3%
388
+0%
385
-1%
375
-3%
339
-10%
287
-15%
256
-11%
234
-9%
227
-3%
236
+4%
222
-6%
237
+6%
272
+15%
307
+13%
350
+14%
364
+4%
372
+2%
390
+5%
421
+8%
459
+9%
493
+7%
512
+4%
523
+2%
Operating Income
Operating Expenses
(24)
(25)
(25)
(26)
(25)
(25)
(25)
(26)
(27)
(27)
(28)
(28)
(28)
(28)
(29)
(29)
(30)
(33)
(34)
(34)
(34)
(32)
(30)
(29)
(28)
(27)
(27)
(27)
(27)
(27)
(28)
(30)
(31)
(32)
(33)
(34)
(37)
(41)
(43)
(45)
(46)
Selling, General & Administrative
(23)
(23)
(24)
(24)
(24)
(24)
(24)
(25)
(26)
(27)
(27)
(27)
(27)
(28)
(28)
(29)
(30)
(31)
(32)
(32)
(32)
(31)
(30)
(29)
(28)
(27)
(27)
(27)
(26)
(27)
(27)
(29)
(30)
(31)
(32)
(33)
(36)
(39)
(42)
(44)
(45)
Other Operating Expenses
(2)
(2)
(2)
(2)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(0)
(0)
(1)
(1)
(1)
(1)
(2)
(2)
(2)
(2)
(0)
0
0
0
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
Operating Income
256
N/A
258
+1%
262
+1%
265
+1%
263
-1%
267
+2%
270
+1%
278
+3%
286
+3%
288
+1%
290
+1%
286
-2%
283
-1%
295
+4%
304
+3%
317
+4%
332
+5%
342
+3%
353
+3%
354
+0%
351
-1%
344
-2%
308
-10%
258
-16%
228
-11%
206
-10%
200
-3%
209
+4%
196
-6%
209
+7%
243
+16%
277
+14%
319
+15%
332
+4%
340
+2%
356
+5%
384
+8%
418
+9%
450
+7%
467
+4%
477
+2%
Pre-Tax Income
Interest Income Expense
88
253
253
253
253
16
14
5
(3)
25
17
17
16
(45)
(47)
(53)
(62)
(53)
(61)
(63)
(63)
(81)
(80)
(79)
(77)
(160)
(157)
(155)
(154)
(84)
(84)
(84)
(84)
66
63
54
36
13
(5)
(18)
(19)
Total Other Income
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Pre-Tax Income
343
N/A
511
+49%
514
+1%
518
+1%
516
0%
282
-45%
283
+0%
284
+0%
283
0%
312
+10%
308
-1%
303
-2%
299
-1%
249
-16%
258
+3%
264
+2%
271
+3%
289
+7%
293
+1%
291
-1%
288
-1%
263
-9%
228
-13%
179
-22%
151
-15%
46
-69%
43
-7%
53
+24%
41
-22%
125
+203%
159
+27%
194
+22%
235
+21%
398
+69%
403
+1%
411
+2%
420
+2%
432
+3%
445
+3%
449
+1%
457
+2%
Net Income
Tax Provision
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Income from Continuing Operations
343
511
514
518
516
282
283
284
283
312
308
303
299
249
258
264
271
289
293
291
288
263
228
179
151
46
43
53
41
125
159
194
235
398
403
411
420
432
445
449
457
Net Income (Common)
343
N/A
511
+49%
514
+1%
518
+1%
516
0%
282
-45%
283
+0%
284
+0%
283
0%
312
+10%
308
-1%
303
-2%
299
-1%
249
-16%
258
+3%
264
+2%
271
+3%
289
+7%
293
+1%
291
-1%
288
-1%
263
-9%
228
-13%
179
-22%
151
-15%
46
-69%
43
-7%
53
+24%
41
-22%
125
+203%
159
+27%
194
+22%
235
+21%
398
+69%
403
+1%
411
+2%
420
+2%
432
+3%
445
+3%
449
+1%
457
+2%
EPS (Diluted)
0.12
N/A
0.17
+42%
0.17
N/A
0.17
N/A
0.17
N/A
0.09
-47%
0.09
N/A
0.09
N/A
0.09
N/A
0.1
+11%
0.1
N/A
0.1
N/A
0.1
N/A
0.08
-20%
0.09
+13%
0.09
N/A
0.09
N/A
0.1
+11%
0.09
-10%
0.09
N/A
0.09
N/A
0.09
N/A
0.07
-22%
0.05
-29%
0.04
-20%
0.02
-50%
0.01
-50%
0.02
+100%
0.02
N/A
0.04
+100%
0.06
+50%
0.07
+17%
0.08
+14%
0.13
+63%
0.13
N/A
0.13
N/A
0.13
N/A
0.13
N/A
0.13
N/A
0.12
-8%
0.13
+8%

See Also

Discover More