[TRIVE] QoQ TTM 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- 1.12%
YoY- -3.57%
Quarter Report
Latest QR
Upcoming QR
TRIVE's Result
TRIVE's Financial Summary
View:
Show?
TTM Result
28/02/10 30/11/09 31/08/09 31/05/09 28/02/09 30/11/08 31/08/08 CAGR
Revenue 85,650 85,359 83,080 82,517 82,397 83,346 81,774 3.14%
PBT 17,576 19,302 20,121 20,043 19,820 19,824 19,979 -8.20%
Tax -105 -105 -105 86 86 86 86 -
NP 17,471 19,197 20,016 20,129 19,906 19,910 20,065 -8.83%
-
NP to SH 17,471 19,197 20,016 20,129 19,906 19,910 20,065 -8.83%
-
Tax Rate 0.60% 0.54% 0.52% -0.43% -0.43% -0.43% -0.43% -
Total Cost 68,179 66,162 63,064 62,388 62,491 63,436 61,709 6.89%
-
Net Worth 94,671 95,144 29,487 86,324 79,483 74,817 70,275 22.04%
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 94,671 95,144 29,487 86,324 79,483 74,817 70,275 22.04%
NOSH 676,222 679,600 226,824 227,170 227,095 226,720 226,695 107.63%
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 20.40% 22.49% 24.09% 24.39% 24.16% 23.89% 24.54% -
ROE 18.45% 20.18% 67.88% 23.32% 25.04% 26.61% 28.55% -
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 12.67 12.56 36.63 36.32 36.28 36.76 36.07 -50.31%
EPS 2.58 2.82 8.82 8.86 8.77 8.78 8.85 -56.13%
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 6.78 6.76 6.57 6.53 6.52 6.60 6.47 3.17%
EPS 1.38 1.52 1.58 1.59 1.58 1.58 1.59 -9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0749 0.0753 0.0233 0.0683 0.0629 0.0592 0.0556 22.04%
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 3.87 4.06 2.16 1.87 1.60 1.69 1.80 66.81%
P/EPS 18.97 18.05 8.95 7.67 6.62 7.06 7.34 88.65%
EY 5.27 5.54 11.17 13.03 15.11 14.16 13.62 -46.99%
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 3.32 3.26 1.88 2.12 1.38 1.88 1.77 52.26%
P/EPS 16.26 14.51 7.82 8.69 5.70 7.86 7.23 71.90%
EY 6.15 6.89 12.79 11.51 17.53 12.73 13.83 -41.82%
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