[THRIVEN] YoY TTM Result on 30-Jun-2016 [#2]

Stock
[THRIVEN] THRIVEN GLOBAL BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 12.95%
YoY- -42.29%
Quarter Report
Latest QR
Upcoming QR
THRIVEN's Result
THRIVEN's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 279,723 204,476 58,030 83,149 42,557 49,575 49,174 33.59%
PBT 36,819 22,765 -10,899 5,876 8,540 9,200 4,335 42.81%
Tax -7,896 -4,083 -644 -2,352 -3,707 -2,647 -1,148 37.88%
NP 28,923 18,682 -11,543 3,524 4,833 6,553 3,187 44.40%
-
NP to SH 27,258 14,820 -8,299 5,896 10,216 6,755 2,276 51.23%
-
Tax Rate 21.45% 17.94% - 40.03% 43.41% 28.77% 26.48% -
Total Cost 250,800 185,794 69,573 79,625 37,724 43,022 45,987 32.65%
-
Net Worth 207,838 169,514 150,679 165,747 142,236 125,037 78,864 17.51%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - 879 - -
Div Payout % - - - - - 13.02% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 207,838 169,514 150,679 165,747 142,236 125,037 78,864 17.51%
NOSH 546,942 376,699 376,699 376,699 251,132 227,341 63,600 43.11%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.34% 9.14% -19.89% 4.24% 11.36% 13.22% 6.48% -
ROE 13.12% 8.74% -5.51% 3.56% 7.18% 5.40% 2.89% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 51.14 54.28 15.40 22.07 18.55 21.81 77.32 -6.65%
EPS 4.98 3.93 -2.20 1.57 4.45 2.97 3.58 5.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.39 0.00 -
NAPS 0.38 0.45 0.40 0.44 0.62 0.55 1.24 -17.88%
Adjusted Per Share Value based on latest NOSH - 376,699
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 51.14 37.39 10.61 15.20 7.78 9.06 8.99 33.59%
EPS 4.98 2.71 -1.52 1.08 1.87 1.24 0.42 50.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.16 0.00 -
NAPS 0.38 0.3099 0.2755 0.303 0.2601 0.2286 0.1442 17.51%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.225 0.405 0.255 0.195 0.91 0.455 0.59 -
P/RPS 0.44 0.75 1.66 0.88 4.91 2.09 0.76 -8.70%
P/EPS 4.51 10.29 -11.57 12.46 20.44 15.31 16.49 -19.42%
EY 22.15 9.71 -8.64 8.03 4.89 6.53 6.07 24.06%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.59 0.90 0.64 0.44 1.47 0.83 0.48 3.49%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 24/08/18 30/08/17 26/08/16 21/08/15 19/08/14 19/08/13 -
Price 0.205 0.43 0.245 0.22 0.635 0.475 1.24 -
P/RPS 0.40 0.79 1.59 1.00 3.42 2.18 1.60 -20.62%
P/EPS 4.11 10.93 -11.12 14.06 14.26 15.99 34.65 -29.89%
EY 24.31 9.15 -8.99 7.11 7.01 6.26 2.89 42.58%
DY 0.00 0.00 0.00 0.00 0.00 0.81 0.00 -
P/NAPS 0.54 0.96 0.61 0.50 1.02 0.86 1.00 -9.75%

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