[T7GLOBAL] QoQ TTM 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- 23.8%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 272,876 274,104 264,345 236,958 210,617 192,817 189,366 27.66%
PBT 21,011 19,168 18,367 13,065 11,230 8,856 7,386 101.15%
Tax -7,099 -5,698 -5,397 -5,173 -5,336 -4,473 -4,097 44.40%
NP 13,912 13,470 12,970 7,892 5,894 4,383 3,289 162.23%
-
NP to SH 12,642 11,341 10,514 12,416 10,029 9,687 8,126 34.37%
-
Tax Rate 33.79% 29.73% 29.38% 39.59% 47.52% 50.51% 55.47% -
Total Cost 258,964 260,634 251,375 229,066 204,723 188,434 186,077 24.72%
-
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 6,370 9,452 9,452 6,165 3,082 - - -
Div Payout % 50.39% 83.35% 89.91% 49.65% 30.74% - - -
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 5.10% 4.91% 4.91% 3.33% 2.80% 2.27% 1.74% -
ROE 4.62% 4.26% 3.81% 5.75% 4.65% 4.49% 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 36.89 37.06 40.20 38.44 34.16 31.28 36.81 0.14%
EPS 1.71 1.53 1.60 2.01 1.63 1.57 1.58 5.42%
DPS 0.86 1.28 1.44 1.00 0.50 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 33.36 33.51 32.32 28.97 25.75 23.57 23.15 27.66%
EPS 1.55 1.39 1.29 1.52 1.23 1.18 0.99 34.94%
DPS 0.78 1.16 1.16 0.75 0.38 0.00 0.00 -
NAPS 0.3346 0.3256 0.3377 0.2638 0.2638 0.2638 0.2139 34.86%
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 0.87 0.96 0.87 0.87 1.05 1.26 1.18 -18.43%
P/EPS 18.72 23.15 21.89 16.63 22.13 25.14 27.54 -22.74%
EY 5.34 4.32 4.57 6.01 4.52 3.98 3.63 29.43%
DY 2.69 3.60 4.11 2.99 1.39 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 0.375 0.39 0.355 0.375 0.425 -
P/RPS 0.87 0.96 0.93 1.01 1.04 1.20 1.15 -17.01%
P/EPS 18.72 23.15 23.45 19.37 21.82 23.87 26.91 -21.54%
EY 5.34 4.32 4.26 5.16 4.58 4.19 3.72 27.33%
DY 2.69 3.60 3.83 2.56 1.41 0.00 0.00 -
P/NAPS 0.86 0.99 0.89 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