[T7GLOBAL] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -15.32%
YoY- 29.39%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 288,551 272,876 274,104 264,345 236,958 210,617 192,817 30.80%
PBT 21,691 21,011 19,168 18,367 13,065 11,230 8,856 81.60%
Tax -7,313 -7,099 -5,698 -5,397 -5,173 -5,336 -4,473 38.73%
NP 14,378 13,912 13,470 12,970 7,892 5,894 4,383 120.61%
-
NP to SH 12,050 12,642 11,341 10,514 12,416 10,029 9,687 15.64%
-
Tax Rate 33.71% 33.79% 29.73% 29.38% 39.59% 47.52% 50.51% -
Total Cost 274,173 258,964 260,634 251,375 229,066 204,723 188,434 28.37%
-
Net Worth 273,691 273,691 266,294 276,180 215,777 215,777 215,777 17.15%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 3,287 6,370 9,452 9,452 6,165 3,082 - -
Div Payout % 27.29% 50.39% 83.35% 89.91% 49.65% 30.74% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 273,691 273,691 266,294 276,180 215,777 215,777 215,777 17.15%
NOSH 757,054 757,054 757,054 757,054 633,854 633,854 633,854 12.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.98% 5.10% 4.91% 4.91% 3.33% 2.80% 2.27% -
ROE 4.40% 4.62% 4.26% 3.81% 5.75% 4.65% 4.49% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 39.01 36.89 37.06 40.20 38.44 34.16 31.28 15.84%
EPS 1.63 1.71 1.53 1.60 2.01 1.63 1.57 2.52%
DPS 0.44 0.86 1.28 1.44 1.00 0.50 0.00 -
NAPS 0.37 0.37 0.36 0.42 0.35 0.35 0.35 3.77%
Adjusted Per Share Value based on latest NOSH - 757,054
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 34.32 32.45 32.60 31.44 28.18 25.05 22.93 30.81%
EPS 1.43 1.50 1.35 1.25 1.48 1.19 1.15 15.62%
DPS 0.39 0.76 1.12 1.12 0.73 0.37 0.00 -
NAPS 0.3255 0.3255 0.3167 0.3285 0.2566 0.2566 0.2566 17.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.315 0.32 0.355 0.35 0.335 0.36 0.395 -
P/RPS 0.81 0.87 0.96 0.87 0.87 1.05 1.26 -25.49%
P/EPS 19.34 18.72 23.15 21.89 16.63 22.13 25.14 -16.02%
EY 5.17 5.34 4.32 4.57 6.01 4.52 3.98 19.03%
DY 1.41 2.69 3.60 4.11 2.99 1.39 0.00 -
P/NAPS 0.85 0.86 0.99 0.83 0.96 1.03 1.13 -17.27%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 25/05/22 21/02/22 24/11/21 25/08/21 28/05/21 -
Price 0.35 0.32 0.355 0.375 0.39 0.355 0.375 -
P/RPS 0.90 0.87 0.96 0.93 1.01 1.04 1.20 -17.43%
P/EPS 21.49 18.72 23.15 23.45 19.37 21.82 23.87 -6.75%
EY 4.65 5.34 4.32 4.26 5.16 4.58 4.19 7.18%
DY 1.27 2.69 3.60 3.83 2.56 1.41 0.00 -
P/NAPS 0.95 0.86 0.99 0.89 1.11 1.01 1.07 -7.61%

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