[T7GLOBAL] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 3.44%
YoY- 43.71%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 365,649 260,317 229,888 247,940 264,345 228,042 212,826 43.30%
PBT 33,053 17,166 18,030 14,808 18,367 12,734 12,742 88.46%
Tax -12,908 -5,405 -7,014 -3,860 -5,397 -2,850 -3,610 133.28%
NP 20,145 11,761 11,016 10,948 12,970 9,884 9,132 69.21%
-
NP to SH 20,259 11,906 10,736 10,876 10,514 9,858 6,480 113.36%
-
Tax Rate 39.05% 31.49% 38.90% 26.07% 29.38% 22.38% 28.33% -
Total Cost 345,504 248,556 218,872 236,992 251,375 218,158 203,694 42.09%
-
Net Worth 288,485 273,691 273,691 266,294 276,180 215,777 215,777 21.29%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - 6,165 -
Div Payout % - - - - - - 95.14% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 288,485 273,691 273,691 266,294 276,180 215,777 215,777 21.29%
NOSH 757,054 757,054 757,054 757,054 757,054 633,854 633,854 12.53%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.51% 4.52% 4.79% 4.42% 4.91% 4.33% 4.29% -
ROE 7.02% 4.35% 3.92% 4.08% 3.81% 4.57% 3.00% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 49.43 35.19 31.08 33.52 40.20 36.99 34.52 26.95%
EPS 2.72 1.59 1.48 1.48 2.07 1.60 1.48 49.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.39 0.37 0.37 0.36 0.42 0.35 0.35 7.45%
Adjusted Per Share Value based on latest NOSH - 757,054
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 43.49 30.96 27.34 29.49 31.44 27.12 25.31 43.31%
EPS 2.41 1.42 1.28 1.29 1.25 1.17 0.77 113.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.73 -
NAPS 0.3431 0.3255 0.3255 0.3167 0.3285 0.2566 0.2566 21.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.33 0.315 0.32 0.355 0.35 0.335 0.36 -
P/RPS 0.67 0.90 1.03 1.06 0.87 0.91 1.04 -25.34%
P/EPS 12.05 19.57 22.05 24.14 21.89 20.95 34.25 -50.06%
EY 8.30 5.11 4.54 4.14 4.57 4.77 2.92 100.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 0.85 0.85 0.86 0.99 0.83 0.96 1.03 -11.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 23/11/22 25/08/22 25/05/22 21/02/22 24/11/21 25/08/21 -
Price 0.435 0.35 0.32 0.355 0.37 0.39 0.355 -
P/RPS 0.88 0.99 1.03 1.06 0.92 1.05 1.03 -9.93%
P/EPS 15.88 21.74 22.05 24.14 23.14 24.39 33.77 -39.44%
EY 6.30 4.60 4.54 4.14 4.32 4.10 2.96 65.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.82 -
P/NAPS 1.12 0.95 0.86 0.99 0.88 1.11 1.01 7.11%

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