[TRIVE] QoQ Annualized Quarter Result on 31-May-2009 [#3]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
24-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2009
Quarter
31-May-2009 [#3]
Profit Trend
QoQ- 10.15%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 80,494 87,016 83,080 79,549 75,354 77,900 81,774 -1.04%
PBT 12,882 13,592 20,121 19,796 17,972 16,868 19,977 -25.42%
Tax 0 0 -105 0 0 0 86 -
NP 12,882 13,592 20,016 19,796 17,972 16,868 20,063 -25.63%
-
NP to SH 12,882 13,592 20,016 19,796 17,972 16,868 20,063 -25.63%
-
Tax Rate 0.00% 0.00% 0.52% 0.00% 0.00% 0.00% -0.43% -
Total Cost 67,612 73,424 63,064 59,753 57,382 61,032 61,711 6.29%
-
Net Worth 94,920 95,144 29,505 86,266 79,421 74,817 70,356 22.16%
Dividend
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Net Worth 94,920 95,144 29,505 86,266 79,421 74,817 70,356 22.16%
NOSH 678,000 679,600 226,967 227,018 226,919 226,720 226,957 107.83%
Ratio Analysis
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
NP Margin 16.00% 15.62% 24.09% 24.89% 23.85% 21.65% 24.53% -
ROE 13.57% 14.29% 67.84% 22.95% 22.63% 22.55% 28.52% -
Per Share
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 11.87 12.80 36.60 35.04 33.21 34.36 36.03 -52.39%
EPS 1.90 2.00 2.94 8.72 7.92 7.44 8.84 -64.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.13 0.38 0.35 0.33 0.31 -41.22%
Adjusted Per Share Value based on latest NOSH - 227,170
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
RPS 6.37 6.89 6.57 6.30 5.96 6.16 6.47 -1.03%
EPS 1.02 1.08 1.58 1.57 1.42 1.33 1.59 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0753 0.0233 0.0683 0.0629 0.0592 0.0557 22.11%
Price Multiplier on Financial Quarter End Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.49 0.51 0.79 0.68 0.58 0.62 0.65 -
P/RPS 4.13 3.98 2.16 1.94 1.75 1.80 1.80 74.22%
P/EPS 25.79 25.50 8.96 7.80 7.32 8.33 7.35 131.44%
EY 3.88 3.92 11.16 12.82 13.66 12.00 13.60 -56.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.50 3.64 6.08 1.79 1.66 1.88 2.10 40.70%
Price Multiplier on Announcement Date
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Date 23/04/10 29/01/10 27/10/09 24/07/09 27/04/09 29/01/09 24/10/08 -
Price 0.42 0.41 0.69 0.77 0.50 0.69 0.64 -
P/RPS 3.54 3.20 1.89 2.20 1.51 2.01 1.78 58.34%
P/EPS 22.11 20.50 7.82 8.83 6.31 9.27 7.24 110.92%
EY 4.52 4.88 12.78 11.32 15.84 10.78 13.81 -52.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 2.93 5.31 2.03 1.43 2.09 2.06 28.56%

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