[TRIVE] QoQ Annualized Quarter Result on 30-Nov-2008 [#1]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
29-Jan-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
30-Nov-2008 [#1]
Profit Trend
QoQ- -15.92%
YoY- -3.55%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Revenue 83,080 79,549 75,354 77,900 81,774 78,558 74,108 7.89%
PBT 20,121 19,796 17,972 16,868 19,977 19,708 18,290 6.54%
Tax -105 0 0 0 86 0 0 -
NP 20,016 19,796 17,972 16,868 20,063 19,708 18,290 6.17%
-
NP to SH 20,016 19,796 17,972 16,868 20,063 19,708 18,290 6.17%
-
Tax Rate 0.52% 0.00% 0.00% 0.00% -0.43% 0.00% 0.00% -
Total Cost 63,064 59,753 57,382 61,032 61,711 58,850 55,818 8.45%
-
Net Worth 29,505 86,266 79,421 74,817 70,356 65,844 58,999 -36.91%
Dividend
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Net Worth 29,505 86,266 79,421 74,817 70,356 65,844 58,999 -36.91%
NOSH 226,967 227,018 226,919 226,720 226,957 227,050 226,923 0.01%
Ratio Analysis
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
NP Margin 24.09% 24.89% 23.85% 21.65% 24.53% 25.09% 24.68% -
ROE 67.84% 22.95% 22.63% 22.55% 28.52% 29.93% 31.00% -
Per Share
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 36.60 35.04 33.21 34.36 36.03 34.60 32.66 7.86%
EPS 2.94 8.72 7.92 7.44 8.84 8.68 8.06 -48.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.38 0.35 0.33 0.31 0.29 0.26 -36.92%
Adjusted Per Share Value based on latest NOSH - 226,720
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
RPS 6.57 6.30 5.96 6.16 6.47 6.22 5.86 7.89%
EPS 1.58 1.57 1.42 1.33 1.59 1.56 1.45 5.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0233 0.0683 0.0629 0.0592 0.0557 0.0521 0.0467 -37.01%
Price Multiplier on Financial Quarter End Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.79 0.68 0.58 0.62 0.65 0.71 0.98 -
P/RPS 2.16 1.94 1.75 1.80 1.80 2.05 3.00 -19.61%
P/EPS 8.96 7.80 7.32 8.33 7.35 8.18 12.16 -18.37%
EY 11.16 12.82 13.66 12.00 13.60 12.23 8.22 22.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.08 1.79 1.66 1.88 2.10 2.45 3.77 37.40%
Price Multiplier on Announcement Date
31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 CAGR
Date 27/10/09 24/07/09 27/04/09 29/01/09 24/10/08 28/07/08 28/04/08 -
Price 0.69 0.77 0.50 0.69 0.64 0.63 0.68 -
P/RPS 1.89 2.20 1.51 2.01 1.78 1.82 2.08 -6.17%
P/EPS 7.82 8.83 6.31 9.27 7.24 7.26 8.44 -4.94%
EY 12.78 11.32 15.84 10.78 13.81 13.78 11.85 5.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.31 2.03 1.43 2.09 2.06 2.17 2.62 59.94%

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