[T7GLOBAL] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.68%
YoY- 16.41%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 395,010 409,076 422,870 433,338 388,048 351,393 293,254 21.98%
PBT 29,446 26,069 24,304 21,341 20,224 18,489 17,515 41.43%
Tax -2,087 -1,337 -1,075 936 1,058 855 790 -
NP 27,359 24,732 23,229 22,277 21,282 19,344 18,305 30.75%
-
NP to SH 27,177 24,574 23,081 22,277 21,282 19,344 18,305 30.17%
-
Tax Rate 7.09% 5.13% 4.42% -4.39% -5.23% -4.62% -4.51% -
Total Cost 367,651 384,344 399,641 411,061 366,766 332,049 274,949 21.39%
-
Net Worth 147,455 143,003 132,973 127,040 120,382 116,637 112,206 19.99%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 6,015 5,954 5,954 4,207 4,207 4,207 4,207 26.94%
Div Payout % 22.13% 24.23% 25.80% 18.89% 19.77% 21.75% 22.99% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 147,455 143,003 132,973 127,040 120,382 116,637 112,206 19.99%
NOSH 204,798 204,290 198,467 201,651 200,637 142,241 140,258 28.73%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.93% 6.05% 5.49% 5.14% 5.48% 5.50% 6.24% -
ROE 18.43% 17.18% 17.36% 17.54% 17.68% 16.58% 16.31% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 192.88 200.24 213.07 214.89 193.41 247.04 209.08 -5.23%
EPS 13.27 12.03 11.63 11.05 10.61 13.60 13.05 1.12%
DPS 2.94 2.91 3.00 2.09 2.10 2.96 3.00 -1.33%
NAPS 0.72 0.70 0.67 0.63 0.60 0.82 0.80 -6.78%
Adjusted Per Share Value based on latest NOSH - 201,651
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 46.98 48.65 50.29 51.54 46.15 41.79 34.88 21.98%
EPS 3.23 2.92 2.75 2.65 2.53 2.30 2.18 29.99%
DPS 0.72 0.71 0.71 0.50 0.50 0.50 0.50 27.54%
NAPS 0.1754 0.1701 0.1581 0.1511 0.1432 0.1387 0.1334 20.03%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.20 2.04 3.00 3.00 2.90 3.58 2.98 -
P/RPS 1.14 1.02 1.41 1.40 1.50 1.45 1.43 -14.03%
P/EPS 16.58 16.96 25.80 27.16 27.34 26.32 22.83 -19.22%
EY 6.03 5.90 3.88 3.68 3.66 3.80 4.38 23.77%
DY 1.34 1.43 1.00 0.70 0.72 0.83 1.01 20.76%
P/NAPS 3.06 2.91 4.48 4.76 4.83 4.37 3.73 -12.37%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 23/05/08 22/02/08 30/11/07 28/08/07 25/05/07 14/03/07 -
Price 1.86 2.37 2.08 2.88 3.04 3.94 3.36 -
P/RPS 0.96 1.18 0.98 1.34 1.57 1.59 1.61 -29.17%
P/EPS 14.02 19.70 17.89 26.07 28.66 28.97 25.75 -33.34%
EY 7.13 5.08 5.59 3.84 3.49 3.45 3.88 50.08%
DY 1.58 1.23 1.44 0.72 0.69 0.75 0.89 46.66%
P/NAPS 2.58 3.39 3.10 4.57 5.07 4.80 4.20 -27.75%

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