[TRIVE] QoQ TTM Result on 28-Feb-2010 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
23-Apr-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2010
Quarter
28-Feb-2010 [#2]
Profit Trend
QoQ- -8.99%
YoY- -12.23%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Revenue 65,951 74,026 82,261 85,650 85,359 83,080 82,517 -13.86%
PBT 7,629 9,885 14,766 17,576 19,302 20,121 20,043 -47.44%
Tax -207 -207 -105 -105 -105 -105 86 -
NP 7,422 9,678 14,661 17,471 19,197 20,016 20,129 -48.54%
-
NP to SH 7,422 9,678 14,661 17,471 19,197 20,016 20,129 -48.54%
-
Tax Rate 2.71% 2.09% 0.71% 0.60% 0.54% 0.52% -0.43% -
Total Cost 58,529 64,348 67,600 68,179 66,162 63,064 62,388 -4.16%
-
Net Worth 100,764 93,000 101,700 94,671 95,144 29,487 86,324 10.85%
Dividend
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Net Worth 100,764 93,000 101,700 94,671 95,144 29,487 86,324 10.85%
NOSH 671,764 620,000 678,000 676,222 679,600 226,824 227,170 105.88%
Ratio Analysis
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
NP Margin 11.25% 13.07% 17.82% 20.40% 22.49% 24.09% 24.39% -
ROE 7.37% 10.41% 14.42% 18.45% 20.18% 67.88% 23.32% -
Per Share
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 9.82 11.94 12.13 12.67 12.56 36.63 36.32 -58.15%
EPS 1.10 1.56 2.16 2.58 2.82 8.82 8.86 -75.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.15 0.14 0.14 0.13 0.38 -46.15%
Adjusted Per Share Value based on latest NOSH - 676,222
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
RPS 5.22 5.86 6.51 6.78 6.76 6.57 6.53 -13.85%
EPS 0.59 0.77 1.16 1.38 1.52 1.58 1.59 -48.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0797 0.0736 0.0805 0.0749 0.0753 0.0233 0.0683 10.82%
Price Multiplier on Financial Quarter End Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.22 0.28 0.29 0.49 0.51 0.79 0.68 -
P/RPS 2.24 2.35 2.39 3.87 4.06 2.16 1.87 12.77%
P/EPS 19.91 17.94 13.41 18.97 18.05 8.95 7.67 88.76%
EY 5.02 5.57 7.46 5.27 5.54 11.17 13.03 -47.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.87 1.93 3.50 3.64 6.08 1.79 -12.29%
Price Multiplier on Announcement Date
30/11/10 31/08/10 31/05/10 28/02/10 30/11/09 31/08/09 31/05/09 CAGR
Date 24/01/11 29/10/10 27/07/10 23/04/10 29/01/10 27/10/09 24/07/09 -
Price 0.32 0.28 0.31 0.42 0.41 0.69 0.77 -
P/RPS 3.26 2.35 2.56 3.32 3.26 1.88 2.12 33.19%
P/EPS 28.96 17.94 14.34 16.26 14.51 7.82 8.69 122.94%
EY 3.45 5.57 6.98 6.15 6.89 12.79 11.51 -55.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.87 2.07 3.00 2.93 5.31 2.03 3.25%

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