Pavilion Real Estate Investment Trust (5212.KL)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in MYR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | MYR m | 499 | 479 | 555 | 698 | 811 | 866 | 942 | 953 |
| Operating profit | MYR m | 533 | 582 | ||||||
| Net profit | MYR m | -47 | 39 | 307 | 432 | 410 | 467 | 493 | 376 |
| EPS reported | MYR | 0.12 | 0.13 | ||||||
| Operating cashflow per share | MYR | 0.11 | 0.10 | ||||||
| Capex per share | MYR | 0.00 | 0.00 | ||||||
| FCF per share | MYR | 0.11 | 0.10 | ||||||
| Free cash flow | MYR m | 417 | 399 | ||||||
| Net debt | MYR m | 3,271 | 3,251 | ||||||
| Book value equity | MYR m | 5,491 | 5,495 | ||||||
| Book value per share | MYR | 1.45 | 1.40 | ||||||
| Number of shares | m | 3,781.82 | 3,927.1 | ||||||
| DPS (TTM paid) | MYR | 0.05 | 0.10 |
Financial summary
Financials in MYR| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 15.08 | 12.60 | ||||||
| P/B LTM | x | 1.25 | 1.25 | ||||||
| P/S LTM | x | 7.90 | 7.27 | ||||||
| P/FCF LTM | x | 16.41 | 17.16 | ||||||
| EV/EBITDA LTM | x | 15.78 | 15.20 | ||||||
| EV/Sales LTM | x | 11.68 | 10.12 | ||||||
| Earnings Yield LTM | % | +6.63% | +7.94% | ||||||
| FCF Yield | % | +6.10% | +5.83% | ||||||
| Quality | |||||||||
| ROE | % | +8.50% | +9.09% | ||||||
| ROIC | % | +5.60% | +5.90% | ||||||
| Operating margin | % | +61.54% | +61.81% | ||||||
| Gross margin | % | +62.42% | +59.92% | ||||||
| FCF/Sales | % | +48.16% | +42.34% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +9.09% | +18.18% | ||||||
| Sales Growth YoY | % | +6.83% | +16.19% | ||||||
| Net Income Growth YoY | % | +13.90% | +20.19% | ||||||
| FCF Growth | % | -17.64% | -21.24% | ||||||
| Operating Profit Growth | % | +20.52% | +31.65% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +5.24% | +6.38% | ||||||
| Dividend Growth | % | -61.76% | -27.09% | ||||||
| Payout Ratio | % | +79.11% | +77.73% | ||||||
| FCF/Debt | x | 0.11 | 0.10 | ||||||
| Net Debt/EBITDA | x | 5.10 | 4.88 | ||||||
| EBIT/Net interest | x | 3.07 | 3.38 | ||||||
| Net debt/market cap | % | +57.51% | +62.66% | ||||||
| Net debt/Equity | x | 0.60 | 0.59 | ||||||
| Gross debt/equity | x | 0.72 | 0.72 | ||||||
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
Company overview
Launched on December 7, 2011, Pavilion Real Estate Investment Trust distinguishes itself as the Malaysian-listed REIT with the most substantial exposure to the retail property market. The trust manages an appraised portfolio valued at RM5.9 billion, prominently featuring the renowned Pavilion Kuala Lumpur Mall, a key asset located in the vibrant Bukit Bintang district of Kuala Lumpur, Malaysia. Pavilion REIT's core investment strategy involves directly and indirectly acquiring a diverse range of income-generating real estate primarily or exclusively dedicated to retail purposes, including mixed-use developments that incorporate a retail component, throughout Malaysia and the broader Asia-Pacific region.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Pavilion Real Estate Investment Trust (5212.KL)
No price history available.
Based on consensus from external analysts. Not Kvantra's opinion.
Launched on December 7, 2011, Pavilion Real Estate Investment Trust distinguishes itself as the Malaysian-listed REIT with the most substantial exposure to the retail property market. The trust manages an appraised portfolio valued at RM5.9 billion, prominently featuring the renowned Pavilion Kuala Lumpur Mall, a key asset located in the vibrant Bukit Bintang district of Kuala Lumpur, Malaysia. Pavilion REIT's core investment strategy involves directly and indirectly acquiring a diverse range of income-generating real estate primarily or exclusively dedicated to retail purposes, including mixed-use developments that incorporate a retail component, throughout Malaysia and the broader Asia-Pacific region.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free