[T7GLOBAL] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
20-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -5.54%
YoY- 15.24%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 758,571 668,355 574,275 467,988 395,010 409,076 422,870 47.68%
PBT 35,552 39,771 34,206 28,962 29,446 26,069 24,304 28.89%
Tax -2,915 -2,908 -2,169 -3,104 -2,087 -1,337 -1,075 94.57%
NP 32,637 36,863 32,037 25,858 27,359 24,732 23,229 25.47%
-
NP to SH 31,443 36,331 31,962 25,672 27,177 24,574 23,081 22.91%
-
Tax Rate 8.20% 7.31% 6.34% 10.72% 7.09% 5.13% 4.42% -
Total Cost 725,934 631,492 542,238 442,130 367,651 384,344 399,641 48.92%
-
Net Worth 326,224 327,202 321,522 251,384 147,455 143,003 132,973 82.00%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,871 4,932 4,932 6,015 6,015 5,954 5,954 -12.53%
Div Payout % 15.49% 13.58% 15.43% 23.43% 22.13% 24.23% 25.80% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 326,224 327,202 321,522 251,384 147,455 143,003 132,973 82.00%
NOSH 243,451 244,180 243,577 204,377 204,798 204,290 198,467 14.60%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.30% 5.52% 5.58% 5.53% 6.93% 6.05% 5.49% -
ROE 9.64% 11.10% 9.94% 10.21% 18.43% 17.18% 17.36% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 311.59 273.71 235.77 228.98 192.88 200.24 213.07 28.86%
EPS 12.92 14.88 13.12 12.56 13.27 12.03 11.63 7.27%
DPS 2.00 2.02 2.03 2.94 2.94 2.91 3.00 -23.70%
NAPS 1.34 1.34 1.32 1.23 0.72 0.70 0.67 58.80%
Adjusted Per Share Value based on latest NOSH - 204,377
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 92.74 81.71 70.21 57.22 48.29 50.01 51.70 47.68%
EPS 3.84 4.44 3.91 3.14 3.32 3.00 2.82 22.87%
DPS 0.60 0.60 0.60 0.74 0.74 0.73 0.73 -12.26%
NAPS 0.3988 0.40 0.3931 0.3073 0.1803 0.1748 0.1626 81.96%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.39 0.74 0.92 1.49 2.20 2.04 3.00 -
P/RPS 0.45 0.27 0.39 0.65 1.14 1.02 1.41 -53.33%
P/EPS 10.76 4.97 7.01 11.86 16.58 16.96 25.80 -44.20%
EY 9.29 20.11 14.26 8.43 6.03 5.90 3.88 79.06%
DY 1.44 2.73 2.20 1.98 1.34 1.43 1.00 27.54%
P/NAPS 1.04 0.55 0.70 1.21 3.06 2.91 4.48 -62.26%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 26/05/09 23/02/09 20/11/08 22/08/08 23/05/08 22/02/08 -
Price 1.31 1.31 0.75 1.14 1.86 2.37 2.08 -
P/RPS 0.42 0.48 0.32 0.50 0.96 1.18 0.98 -43.18%
P/EPS 10.14 8.80 5.72 9.08 14.02 19.70 17.89 -31.53%
EY 9.86 11.36 17.50 11.02 7.13 5.08 5.59 46.03%
DY 1.53 1.54 2.70 2.58 1.58 1.23 1.44 4.12%
P/NAPS 0.98 0.98 0.57 0.93 2.58 3.39 3.10 -53.62%

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