[TRIVE] QoQ Annualized Quarter Result on 30-Nov-2007 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
24-Jan-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
30-Nov-2007 [#1]
Profit Trend
QoQ- -11.03%
YoY- 6.58%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Revenue 81,774 78,558 74,108 71,612 76,836 69,933 64,974 16.48%
PBT 19,977 19,708 18,290 17,488 19,656 18,086 16,876 11.84%
Tax 86 0 0 0 0 0 0 -
NP 20,063 19,708 18,290 17,488 19,656 18,086 16,876 12.16%
-
NP to SH 20,063 19,708 18,290 17,488 19,656 18,086 16,876 12.16%
-
Tax Rate -0.43% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 61,711 58,850 55,818 54,124 57,180 51,846 48,098 17.98%
-
Net Worth 70,356 65,844 58,999 54,366 27,037 45,367 44,231 36.07%
Dividend
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Net Worth 70,356 65,844 58,999 54,366 27,037 45,367 44,231 36.07%
NOSH 226,957 227,050 226,923 226,528 122,896 113,419 113,413 58.46%
Ratio Analysis
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
NP Margin 24.53% 25.09% 24.68% 24.42% 25.58% 25.86% 25.97% -
ROE 28.52% 29.93% 31.00% 32.17% 72.70% 39.87% 38.15% -
Per Share
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 36.03 34.60 32.66 31.61 62.52 61.66 57.29 -26.49%
EPS 8.84 8.68 8.06 7.72 8.66 15.95 14.88 -29.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.29 0.26 0.24 0.22 0.40 0.39 -14.13%
Adjusted Per Share Value based on latest NOSH - 226,528
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
RPS 6.47 6.22 5.86 5.67 6.08 5.53 5.14 16.49%
EPS 1.59 1.56 1.45 1.38 1.56 1.43 1.34 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0557 0.0521 0.0467 0.043 0.0214 0.0359 0.035 36.11%
Price Multiplier on Financial Quarter End Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.65 0.71 0.98 0.59 0.62 0.52 0.50 -
P/RPS 1.80 2.05 3.00 1.87 0.99 0.84 0.87 62.01%
P/EPS 7.35 8.18 12.16 7.64 3.88 3.26 3.36 68.11%
EY 13.60 12.23 8.22 13.08 25.80 30.67 29.76 -40.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.45 3.77 2.46 2.82 1.30 1.28 38.89%
Price Multiplier on Announcement Date
31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 28/02/07 CAGR
Date 24/10/08 28/07/08 28/04/08 24/01/08 29/10/07 05/07/07 17/04/07 -
Price 0.64 0.63 0.68 0.88 0.70 0.53 0.50 -
P/RPS 1.78 1.82 2.08 2.78 1.12 0.86 0.87 60.81%
P/EPS 7.24 7.26 8.44 11.40 4.38 3.32 3.36 66.43%
EY 13.81 13.78 11.85 8.77 22.85 30.09 29.76 -39.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 2.17 2.62 3.67 3.18 1.32 1.28 37.13%

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