[TRIVE] QoQ Annualized Quarter Result on 31-May-2008 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
28-Jul-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
31-May-2008 [#3]
Profit Trend
QoQ- 7.75%
YoY- 8.96%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 75,354 77,900 81,774 78,558 74,108 71,612 76,836 -1.29%
PBT 17,972 16,868 19,977 19,708 18,290 17,488 19,656 -5.80%
Tax 0 0 86 0 0 0 0 -
NP 17,972 16,868 20,063 19,708 18,290 17,488 19,656 -5.80%
-
NP to SH 17,972 16,868 20,063 19,708 18,290 17,488 19,656 -5.80%
-
Tax Rate 0.00% 0.00% -0.43% 0.00% 0.00% 0.00% 0.00% -
Total Cost 57,382 61,032 61,711 58,850 55,818 54,124 57,180 0.23%
-
Net Worth 79,421 74,817 70,356 65,844 58,999 54,366 27,037 105.24%
Dividend
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Net Worth 79,421 74,817 70,356 65,844 58,999 54,366 27,037 105.24%
NOSH 226,919 226,720 226,957 227,050 226,923 226,528 122,896 50.56%
Ratio Analysis
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
NP Margin 23.85% 21.65% 24.53% 25.09% 24.68% 24.42% 25.58% -
ROE 22.63% 22.55% 28.52% 29.93% 31.00% 32.17% 72.70% -
Per Share
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 33.21 34.36 36.03 34.60 32.66 31.61 62.52 -34.43%
EPS 7.92 7.44 8.84 8.68 8.06 7.72 8.66 -5.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.33 0.31 0.29 0.26 0.24 0.22 36.31%
Adjusted Per Share Value based on latest NOSH - 227,338
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
RPS 5.96 6.16 6.47 6.22 5.86 5.67 6.08 -1.32%
EPS 1.42 1.33 1.59 1.56 1.45 1.38 1.56 -6.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0592 0.0557 0.0521 0.0467 0.043 0.0214 105.32%
Price Multiplier on Financial Quarter End Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.58 0.62 0.65 0.71 0.98 0.59 0.62 -
P/RPS 1.75 1.80 1.80 2.05 3.00 1.87 0.99 46.24%
P/EPS 7.32 8.33 7.35 8.18 12.16 7.64 3.88 52.74%
EY 13.66 12.00 13.60 12.23 8.22 13.08 25.80 -34.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.88 2.10 2.45 3.77 2.46 2.82 -29.78%
Price Multiplier on Announcement Date
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Date 27/04/09 29/01/09 24/10/08 28/07/08 28/04/08 24/01/08 29/10/07 -
Price 0.50 0.69 0.64 0.63 0.68 0.88 0.70 -
P/RPS 1.51 2.01 1.78 1.82 2.08 2.78 1.12 22.06%
P/EPS 6.31 9.27 7.24 7.26 8.44 11.40 4.38 27.58%
EY 15.84 10.78 13.81 13.78 11.85 8.77 22.85 -21.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 2.09 2.06 2.17 2.62 3.67 3.18 -41.33%

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