[T7GLOBAL] QoQ TTM Result on 30-Sep-2020 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 20.41%
YoY- 158.8%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 210,617 192,817 189,366 184,661 212,721 224,797 232,288 -6.32%
PBT 11,230 8,856 7,386 6,930 6,820 7,587 8,043 24.94%
Tax -5,336 -4,473 -4,097 3,281 5,075 4,813 4,343 -
NP 5,894 4,383 3,289 10,211 11,895 12,400 12,386 -39.07%
-
NP to SH 10,029 9,687 8,126 9,806 8,144 7,229 7,117 25.71%
-
Tax Rate 47.52% 50.51% 55.47% -47.34% -74.41% -63.44% -54.00% -
Total Cost 204,723 188,434 186,077 174,450 200,826 212,397 219,902 -4.66%
-
Net Worth 215,777 215,777 174,932 210,947 210,947 210,003 197,103 6.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 3,082 - - - - - - -
Div Payout % 30.74% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 215,777 215,777 174,932 210,947 210,947 210,003 197,103 6.22%
NOSH 633,854 633,854 531,854 531,854 531,854 531,854 501,579 16.90%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 2.80% 2.27% 1.74% 5.53% 5.59% 5.52% 5.33% -
ROE 4.65% 4.49% 4.65% 4.65% 3.86% 3.44% 3.61% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 34.16 31.28 36.81 35.89 41.34 44.96 47.14 -19.33%
EPS 1.63 1.57 1.58 1.91 1.58 1.45 1.44 8.62%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.34 0.41 0.41 0.42 0.40 -8.52%
Adjusted Per Share Value based on latest NOSH - 531,854
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 25.75 23.57 23.15 22.58 26.01 27.48 28.40 -6.32%
EPS 1.23 1.18 0.99 1.20 1.00 0.88 0.87 25.99%
DPS 0.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2638 0.2638 0.2139 0.2579 0.2579 0.2568 0.241 6.21%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.36 0.395 0.435 0.40 0.385 0.31 0.455 -
P/RPS 1.05 1.26 1.18 1.11 0.93 0.69 0.97 5.43%
P/EPS 22.13 25.14 27.54 20.99 24.32 21.44 31.50 -20.98%
EY 4.52 3.98 3.63 4.76 4.11 4.66 3.17 26.71%
DY 1.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.13 1.28 0.98 0.94 0.74 1.14 -6.54%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 25/08/21 28/05/21 25/02/21 26/11/20 26/08/20 30/06/20 28/02/20 -
Price 0.355 0.375 0.425 0.43 0.40 0.385 0.415 -
P/RPS 1.04 1.20 1.15 1.20 0.97 0.86 0.88 11.79%
P/EPS 21.82 23.87 26.91 22.56 25.27 26.63 28.73 -16.77%
EY 4.58 4.19 3.72 4.43 3.96 3.76 3.48 20.11%
DY 1.41 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.07 1.25 1.05 0.98 0.92 1.04 -1.93%

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