[TRIVE] QoQ TTM Result on 29-Feb-2008 [#2]

Stock
[TRIVE] TRIVE PROPERTY GROUP BERHAD
Announcement Date
28-Apr-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2008
Quarter
29-Feb-2008 [#2]
Profit Trend
QoQ- 2.19%
YoY- 70.51%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Revenue 83,346 81,774 83,305 81,403 78,917 76,836 60,917 23.17%
PBT 19,824 19,979 20,874 20,362 19,925 19,655 15,976 15.42%
Tax 86 86 0 0 0 0 -258 -
NP 19,910 20,065 20,874 20,362 19,925 19,655 15,718 17.02%
-
NP to SH 19,910 20,065 20,874 20,362 19,925 19,655 15,718 17.02%
-
Tax Rate -0.43% -0.43% 0.00% 0.00% 0.00% 0.00% 1.61% -
Total Cost 63,436 61,709 62,431 61,041 58,992 57,181 45,199 25.27%
-
Net Worth 74,817 70,275 65,928 59,094 54,366 27,048 0 -
Dividend
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Net Worth 74,817 70,275 65,928 59,094 54,366 27,048 0 -
NOSH 226,720 226,695 227,338 227,285 226,528 122,947 113,407 58.49%
Ratio Analysis
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
NP Margin 23.89% 24.54% 25.06% 25.01% 25.25% 25.58% 25.80% -
ROE 26.61% 28.55% 31.66% 34.46% 36.65% 72.67% 0.00% -
Per Share
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 36.76 36.07 36.64 35.82 34.84 62.49 53.72 -22.29%
EPS 8.78 8.85 9.18 8.96 8.80 15.99 13.86 -26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.33 0.31 0.29 0.26 0.24 0.22 0.00 -
Adjusted Per Share Value based on latest NOSH - 227,285
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
RPS 6.60 6.47 6.59 6.44 6.25 6.08 4.82 23.23%
EPS 1.58 1.59 1.65 1.61 1.58 1.56 1.24 17.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0592 0.0556 0.0522 0.0468 0.043 0.0214 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 31/05/07 -
Price 0.62 0.65 0.71 0.98 0.59 0.62 0.52 -
P/RPS 1.69 1.80 1.94 2.74 1.69 0.99 0.97 44.64%
P/EPS 7.06 7.34 7.73 10.94 6.71 3.88 3.75 52.29%
EY 14.16 13.62 12.93 9.14 14.91 25.78 26.65 -34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.88 2.10 2.45 3.77 2.46 2.82 0.00 -
Price Multiplier on Announcement Date
30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 31/05/07 CAGR
Date 29/01/09 24/10/08 28/07/08 28/04/08 24/01/08 29/10/07 05/07/07 -
Price 0.69 0.64 0.63 0.68 0.88 0.70 0.53 -
P/RPS 1.88 1.77 1.72 1.90 2.53 1.12 0.99 53.17%
P/EPS 7.86 7.23 6.86 7.59 10.00 4.38 3.82 61.56%
EY 12.73 13.83 14.57 13.17 10.00 22.84 26.15 -38.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.09 2.06 2.17 2.62 3.67 3.18 0.00 -

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