[TRIVE] QoQ Annualized Quarter Result on 28-Feb-2009 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
27-Apr-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
28-Feb-2009 [#2]
Profit Trend
QoQ- 6.54%
YoY- -1.74%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Revenue 87,016 83,080 79,549 75,354 77,900 81,774 78,558 7.04%
PBT 13,592 20,121 19,796 17,972 16,868 19,977 19,708 -21.92%
Tax 0 -105 0 0 0 86 0 -
NP 13,592 20,016 19,796 17,972 16,868 20,063 19,708 -21.92%
-
NP to SH 13,592 20,016 19,796 17,972 16,868 20,063 19,708 -21.92%
-
Tax Rate 0.00% 0.52% 0.00% 0.00% 0.00% -0.43% 0.00% -
Total Cost 73,424 63,064 59,753 57,382 61,032 61,711 58,850 15.87%
-
Net Worth 95,144 29,505 86,266 79,421 74,817 70,356 65,844 27.78%
Dividend
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Net Worth 95,144 29,505 86,266 79,421 74,817 70,356 65,844 27.78%
NOSH 679,600 226,967 227,018 226,919 226,720 226,957 227,050 107.55%
Ratio Analysis
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
NP Margin 15.62% 24.09% 24.89% 23.85% 21.65% 24.53% 25.09% -
ROE 14.29% 67.84% 22.95% 22.63% 22.55% 28.52% 29.93% -
Per Share
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 12.80 36.60 35.04 33.21 34.36 36.03 34.60 -48.43%
EPS 2.00 2.94 8.72 7.92 7.44 8.84 8.68 -62.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.13 0.38 0.35 0.33 0.31 0.29 -38.43%
Adjusted Per Share Value based on latest NOSH - 227,095
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
RPS 6.89 6.57 6.30 5.96 6.16 6.47 6.22 7.05%
EPS 1.08 1.58 1.57 1.42 1.33 1.59 1.56 -21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0753 0.0233 0.0683 0.0629 0.0592 0.0557 0.0521 27.80%
Price Multiplier on Financial Quarter End Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.51 0.79 0.68 0.58 0.62 0.65 0.71 -
P/RPS 3.98 2.16 1.94 1.75 1.80 1.80 2.05 55.56%
P/EPS 25.50 8.96 7.80 7.32 8.33 7.35 8.18 113.25%
EY 3.92 11.16 12.82 13.66 12.00 13.60 12.23 -53.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 6.08 1.79 1.66 1.88 2.10 2.45 30.17%
Price Multiplier on Announcement Date
30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 CAGR
Date 29/01/10 27/10/09 24/07/09 27/04/09 29/01/09 24/10/08 28/07/08 -
Price 0.41 0.69 0.77 0.50 0.69 0.64 0.63 -
P/RPS 3.20 1.89 2.20 1.51 2.01 1.78 1.82 45.62%
P/EPS 20.50 7.82 8.83 6.31 9.27 7.24 7.26 99.65%
EY 4.88 12.78 11.32 15.84 10.78 13.81 13.78 -49.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 5.31 2.03 1.43 2.09 2.06 2.17 22.14%

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