[T7GLOBAL] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -17.13%
YoY- 14.18%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 236,958 210,617 192,817 189,366 184,661 212,721 224,797 3.57%
PBT 13,065 11,230 8,856 7,386 6,930 6,820 7,587 43.62%
Tax -5,173 -5,336 -4,473 -4,097 3,281 5,075 4,813 -
NP 7,892 5,894 4,383 3,289 10,211 11,895 12,400 -25.98%
-
NP to SH 12,416 10,029 9,687 8,126 9,806 8,144 7,229 43.37%
-
Tax Rate 39.59% 47.52% 50.51% 55.47% -47.34% -74.41% -63.44% -
Total Cost 229,066 204,723 188,434 186,077 174,450 200,826 212,397 5.16%
-
Net Worth 215,777 215,777 215,777 174,932 210,947 210,947 210,003 1.82%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,165 3,082 - - - - - -
Div Payout % 49.65% 30.74% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 215,777 215,777 215,777 174,932 210,947 210,947 210,003 1.82%
NOSH 633,854 633,854 633,854 531,854 531,854 531,854 531,854 12.39%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 3.33% 2.80% 2.27% 1.74% 5.53% 5.59% 5.52% -
ROE 5.75% 4.65% 4.49% 4.65% 4.65% 3.86% 3.44% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.44 34.16 31.28 36.81 35.89 41.34 44.96 -9.90%
EPS 2.01 1.63 1.57 1.58 1.91 1.58 1.45 24.29%
DPS 1.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.35 0.35 0.35 0.34 0.41 0.41 0.42 -11.43%
Adjusted Per Share Value based on latest NOSH - 531,854
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.18 25.05 22.93 22.52 21.96 25.30 26.74 3.55%
EPS 1.48 1.19 1.15 0.97 1.17 0.97 0.86 43.55%
DPS 0.73 0.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2566 0.2566 0.2566 0.208 0.2509 0.2509 0.2498 1.80%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.335 0.36 0.395 0.435 0.40 0.385 0.31 -
P/RPS 0.87 1.05 1.26 1.18 1.11 0.93 0.69 16.69%
P/EPS 16.63 22.13 25.14 27.54 20.99 24.32 21.44 -15.56%
EY 6.01 4.52 3.98 3.63 4.76 4.11 4.66 18.46%
DY 2.99 1.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.03 1.13 1.28 0.98 0.94 0.74 18.92%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 25/08/21 28/05/21 25/02/21 26/11/20 26/08/20 30/06/20 -
Price 0.39 0.355 0.375 0.425 0.43 0.40 0.385 -
P/RPS 1.01 1.04 1.20 1.15 1.20 0.97 0.86 11.30%
P/EPS 19.37 21.82 23.87 26.91 22.56 25.27 26.63 -19.10%
EY 5.16 4.58 4.19 3.72 4.43 3.96 3.76 23.46%
DY 2.56 1.41 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.01 1.07 1.25 1.05 0.98 0.92 13.32%

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