[THRIVEN] QoQ TTM 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- -4.77%
YoY- 10142.79%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 255,918 279,723 298,952 239,079 232,847 204,476 151,175 41.99%
PBT 35,925 36,819 41,654 27,369 29,867 22,765 9,638 140.21%
Tax -8,171 -7,896 -9,274 -5,849 -6,060 -4,083 -1,549 202.72%
NP 27,754 28,923 32,380 21,520 23,807 18,682 8,089 127.31%
-
NP to SH 25,270 27,258 30,721 20,588 21,620 14,820 5,604 172.69%
-
Tax Rate 22.74% 21.45% 22.26% 21.37% 20.29% 17.94% 16.07% -
Total Cost 228,164 250,800 266,572 217,559 209,040 185,794 143,086 36.45%
-
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 10.84% 10.34% 10.83% 9.00% 10.22% 9.14% 5.35% -
ROE 11.85% 13.12% 15.28% 11.50% 12.08% 8.74% 3.46% -
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 46.79 51.14 57.99 48.08 46.83 54.28 40.13 10.76%
EPS 4.62 4.98 5.96 4.14 4.35 3.93 1.49 112.48%
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 46.79 51.14 54.66 43.71 42.57 37.39 27.64 41.99%
EPS 4.62 4.98 5.62 3.76 3.95 2.71 1.02 173.50%
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 0.44 0.40 0.40 0.60 0.75 0.47 -10.18%
P/EPS 4.00 4.51 3.86 4.59 6.44 10.29 12.77 -53.84%
EY 24.97 22.15 25.91 21.79 15.53 9.71 7.83 116.50%
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 0.40 0.36 0.43 0.51 0.79 0.87 -40.40%
P/EPS 4.00 4.11 3.52 4.95 5.52 10.93 23.53 -69.27%
EY 24.97 24.31 28.38 20.20 18.12 9.15 4.25 225.25%
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