[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 52.14%
YoY- 138.21%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 229,888 247,940 264,345 228,042 212,826 208,904 189,366 13.84%
PBT 18,030 14,808 18,367 12,734 12,742 11,604 7,387 81.57%
Tax -7,014 -3,860 -5,397 -2,850 -3,610 -2,656 -4,097 43.24%
NP 11,016 10,948 12,970 9,884 9,132 8,948 3,290 124.30%
-
NP to SH 10,736 10,876 10,514 9,858 6,480 7,568 8,126 20.46%
-
Tax Rate 38.90% 26.07% 29.38% 22.38% 28.33% 22.89% 55.46% -
Total Cost 218,872 236,992 251,375 218,158 203,694 199,956 186,076 11.46%
-
Net Worth 273,691 266,294 276,180 215,777 215,777 215,777 174,932 34.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - 6,165 - - -
Div Payout % - - - - 95.14% - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 273,691 266,294 276,180 215,777 215,777 215,777 174,932 34.88%
NOSH 757,054 757,054 757,054 633,854 633,854 633,854 531,854 26.62%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.79% 4.42% 4.91% 4.33% 4.29% 4.28% 1.74% -
ROE 3.92% 4.08% 3.81% 4.57% 3.00% 3.51% 4.65% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.08 33.52 40.20 36.99 34.52 33.89 36.81 -10.69%
EPS 1.48 1.48 2.07 1.60 1.48 1.44 0.64 75.14%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.37 0.36 0.42 0.35 0.35 0.35 0.34 5.81%
Adjusted Per Share Value based on latest NOSH - 633,854
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 28.63 30.88 32.92 28.40 26.51 26.02 23.58 13.85%
EPS 1.34 1.35 1.31 1.23 0.81 0.94 1.01 20.80%
DPS 0.00 0.00 0.00 0.00 0.77 0.00 0.00 -
NAPS 0.3409 0.3317 0.344 0.2687 0.2687 0.2687 0.2179 34.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.32 0.355 0.35 0.335 0.36 0.395 0.435 -
P/RPS 1.03 1.06 0.87 0.91 1.04 1.17 1.18 -8.68%
P/EPS 22.05 24.14 21.89 20.95 34.25 32.18 27.54 -13.81%
EY 4.54 4.14 4.57 4.77 2.92 3.11 3.63 16.12%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 0.86 0.99 0.83 0.96 1.03 1.13 1.28 -23.34%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 25/05/22 21/02/22 24/11/21 25/08/21 28/05/21 25/02/21 -
Price 0.32 0.355 0.37 0.39 0.355 0.375 0.425 -
P/RPS 1.03 1.06 0.92 1.05 1.03 1.11 1.15 -7.10%
P/EPS 22.05 24.14 23.14 24.39 33.77 30.55 26.91 -12.46%
EY 4.54 4.14 4.32 4.10 2.96 3.27 3.72 14.24%
DY 0.00 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.86 0.99 0.88 1.11 1.01 1.07 1.25 -22.11%

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