[T7GLOBAL] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 17.47%
YoY- 149.17%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 670,677 624,709 586,182 505,843 448,781 397,705 365,649 49.89%
PBT 62,525 53,555 55,990 52,138 41,162 37,662 33,053 53.01%
Tax -25,158 -21,047 -23,635 -22,313 -16,297 -16,123 -12,908 56.09%
NP 37,367 32,508 32,355 29,825 24,865 21,539 20,145 51.02%
-
NP to SH 37,648 33,452 33,074 30,025 25,559 21,781 20,259 51.20%
-
Tax Rate 40.24% 39.30% 42.21% 42.80% 39.59% 42.81% 39.05% -
Total Cost 633,310 592,201 553,827 476,018 423,916 376,166 345,504 49.83%
-
Net Worth 382,639 326,351 326,350 311,516 303,279 295,882 288,485 20.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 382,639 326,351 326,350 311,516 303,279 295,882 288,485 20.74%
NOSH 817,923 759,055 759,054 759,054 757,054 757,054 757,054 5.29%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.57% 5.20% 5.52% 5.90% 5.54% 5.42% 5.51% -
ROE 9.84% 10.25% 10.13% 9.64% 8.43% 7.36% 7.02% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 85.89 84.23 79.03 68.20 60.67 53.77 49.43 44.58%
EPS 4.82 4.51 4.46 4.05 3.46 2.94 2.74 45.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.44 0.44 0.42 0.41 0.40 0.39 16.45%
Adjusted Per Share Value based on latest NOSH - 759,054
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 79.76 74.30 69.72 60.16 53.37 47.30 43.49 49.88%
EPS 4.48 3.98 3.93 3.57 3.04 2.59 2.41 51.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4551 0.3881 0.3881 0.3705 0.3607 0.3519 0.3431 20.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.495 0.525 0.44 0.48 0.445 0.40 0.33 -
P/RPS 0.58 0.62 0.56 0.70 0.73 0.74 0.67 -9.17%
P/EPS 10.27 11.64 9.87 11.86 12.88 13.58 12.05 -10.11%
EY 9.74 8.59 10.13 8.43 7.76 7.36 8.30 11.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.19 1.00 1.14 1.09 1.00 0.85 12.19%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 26/02/24 22/11/23 24/08/23 24/05/23 27/02/23 -
Price 0.49 0.51 0.525 0.465 0.485 0.415 0.435 -
P/RPS 0.57 0.61 0.66 0.68 0.80 0.77 0.88 -25.15%
P/EPS 10.16 11.31 11.77 11.49 14.04 14.09 15.88 -25.77%
EY 9.84 8.84 8.49 8.71 7.12 7.10 6.30 34.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.16 1.19 1.11 1.18 1.04 1.12 -7.28%

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