[THRIVEN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -13.6%
YoY- 10046.77%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 253,324 296,880 398,356 239,079 230,872 215,592 158,864 36.45%
PBT 43,636 48,714 75,320 27,369 32,228 29,814 18,180 79.17%
Tax -10,886 -11,692 -17,600 -5,849 -7,790 -7,598 -3,900 98.12%
NP 32,749 37,022 57,720 21,520 24,437 22,216 14,280 73.81%
-
NP to SH 29,846 34,464 55,032 20,395 23,604 21,124 13,060 73.41%
-
Tax Rate 24.95% 24.00% 23.37% 21.37% 24.17% 25.48% 21.45% -
Total Cost 220,574 259,858 340,636 217,559 206,434 193,376 144,584 32.48%
-
Net Worth 213,307 207,838 201,053 179,007 179,007 169,514 161,980 20.12%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 213,307 207,838 201,053 179,007 179,007 169,514 161,980 20.12%
NOSH 546,942 546,942 546,942 497,242 497,242 376,699 376,699 28.19%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 12.93% 12.47% 14.49% 9.00% 10.58% 10.30% 8.99% -
ROE 13.99% 16.58% 27.37% 11.39% 13.19% 12.46% 8.06% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.32 54.28 77.27 48.08 46.43 57.23 42.17 6.45%
EPS 5.56 6.48 10.68 4.10 4.75 5.60 3.84 27.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.39 0.36 0.36 0.45 0.43 -6.29%
Adjusted Per Share Value based on latest NOSH - 497,242
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 46.32 54.28 72.83 43.71 42.21 39.42 29.05 36.44%
EPS 5.46 6.30 10.06 3.73 4.32 3.86 2.39 73.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.38 0.3676 0.3273 0.3273 0.3099 0.2962 20.11%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.185 0.225 0.23 0.19 0.28 0.405 0.19 -
P/RPS 0.40 0.41 0.30 0.40 0.60 0.71 0.45 -7.54%
P/EPS 3.39 3.57 2.15 4.63 5.90 7.22 5.48 -27.37%
EY 29.50 28.01 46.41 21.59 16.95 13.85 18.25 37.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.59 0.59 0.53 0.78 0.90 0.44 4.49%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 23/08/19 24/05/19 28/02/19 23/11/18 24/08/18 31/05/18 -
Price 0.185 0.205 0.21 0.205 0.24 0.43 0.35 -
P/RPS 0.40 0.38 0.27 0.43 0.52 0.75 0.83 -38.50%
P/EPS 3.39 3.25 1.97 5.00 5.06 7.67 10.10 -51.67%
EY 29.50 30.74 50.83 20.01 19.78 13.04 9.91 106.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.54 0.57 0.67 0.96 0.81 -30.40%

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