[TRIVE] QoQ TTM 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- 2.51%
YoY- 32.8%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
28/02/09 30/11/08 31/08/08 31/05/08 29/02/08 30/11/07 31/08/07 CAGR
Revenue 82,397 83,346 81,774 83,305 81,403 78,917 76,836 4.77%
PBT 19,820 19,824 19,979 20,874 20,362 19,925 19,655 0.55%
Tax 86 86 86 0 0 0 0 -
NP 19,906 19,910 20,065 20,874 20,362 19,925 19,655 0.85%
-
NP to SH 19,906 19,910 20,065 20,874 20,362 19,925 19,655 0.85%
-
Tax Rate -0.43% -0.43% -0.43% 0.00% 0.00% 0.00% 0.00% -
Total Cost 62,491 63,436 61,709 62,431 61,041 58,992 57,181 6.10%
-
Net Worth 79,483 74,817 70,275 65,928 59,094 54,366 27,048 105.29%
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 79,483 74,817 70,275 65,928 59,094 54,366 27,048 105.29%
NOSH 227,095 226,720 226,695 227,338 227,285 226,528 122,947 50.59%
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 24.16% 23.89% 24.54% 25.06% 25.01% 25.25% 25.58% -
ROE 25.04% 26.61% 28.55% 31.66% 34.46% 36.65% 72.67% -
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 36.28 36.76 36.07 36.64 35.82 34.84 62.49 -30.42%
EPS 8.77 8.78 8.85 9.18 8.96 8.80 15.99 -33.02%
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 6.52 6.60 6.47 6.59 6.44 6.25 6.08 4.77%
EPS 1.58 1.58 1.59 1.65 1.61 1.58 1.56 0.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0592 0.0556 0.0522 0.0468 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 1.60 1.69 1.80 1.94 2.74 1.69 0.99 37.75%
P/EPS 6.62 7.06 7.34 7.73 10.94 6.71 3.88 42.83%
EY 15.11 14.16 13.62 12.93 9.14 14.91 25.78 -29.98%
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 1.38 1.88 1.77 1.72 1.90 2.53 1.12 14.94%
P/EPS 5.70 7.86 7.23 6.86 7.59 10.00 4.38 19.21%
EY 17.53 12.73 13.83 14.57 13.17 10.00 22.84 -16.18%
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