[T7GLOBAL] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 5.68%
YoY- 13.63%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 422,870 433,338 388,048 351,393 293,254 251,068 219,886 54.46%
PBT 24,304 21,341 20,224 18,489 17,515 13,603 11,396 65.45%
Tax -1,075 936 1,058 855 790 5,533 5,202 -
NP 23,229 22,277 21,282 19,344 18,305 19,136 16,598 25.04%
-
NP to SH 23,081 22,277 21,282 19,344 18,305 19,136 16,619 24.40%
-
Tax Rate 4.42% -4.39% -5.23% -4.62% -4.51% -40.67% -45.65% -
Total Cost 399,641 411,061 366,766 332,049 274,949 231,932 203,288 56.73%
-
Net Worth 132,973 127,040 120,382 116,637 112,206 0 138,923 -2.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,954 4,207 4,207 4,207 4,207 2,525 2,525 76.88%
Div Payout % 25.80% 18.89% 19.77% 21.75% 22.99% 13.20% 15.20% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 132,973 127,040 120,382 116,637 112,206 0 138,923 -2.86%
NOSH 198,467 201,651 200,637 142,241 140,258 139,278 138,923 26.76%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.49% 5.14% 5.48% 5.50% 6.24% 7.62% 7.55% -
ROE 17.36% 17.54% 17.68% 16.58% 16.31% 0.00% 11.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 213.07 214.89 193.41 247.04 209.08 180.26 158.28 21.85%
EPS 11.63 11.05 10.61 13.60 13.05 13.74 11.96 -1.84%
DPS 3.00 2.09 2.10 2.96 3.00 1.81 1.82 39.41%
NAPS 0.67 0.63 0.60 0.82 0.80 0.00 1.00 -23.37%
Adjusted Per Share Value based on latest NOSH - 142,241
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.29 51.54 46.15 41.79 34.88 29.86 26.15 54.46%
EPS 2.75 2.65 2.53 2.30 2.18 2.28 1.98 24.40%
DPS 0.71 0.50 0.50 0.50 0.50 0.30 0.30 77.31%
NAPS 0.1581 0.1511 0.1432 0.1387 0.1334 0.00 0.1652 -2.87%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.00 3.00 2.90 3.58 2.98 2.38 2.38 -
P/RPS 1.41 1.40 1.50 1.45 1.43 1.32 1.50 -4.03%
P/EPS 25.80 27.16 27.34 26.32 22.83 17.32 19.90 18.84%
EY 3.88 3.68 3.66 3.80 4.38 5.77 5.03 -15.85%
DY 1.00 0.70 0.72 0.83 1.01 0.76 0.76 20.01%
P/NAPS 4.48 4.76 4.83 4.37 3.73 0.00 2.38 52.27%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 30/11/07 28/08/07 25/05/07 14/03/07 12/12/06 07/09/06 -
Price 2.08 2.88 3.04 3.94 3.36 2.77 2.26 -
P/RPS 0.98 1.34 1.57 1.59 1.61 1.54 1.43 -22.21%
P/EPS 17.89 26.07 28.66 28.97 25.75 20.16 18.89 -3.55%
EY 5.59 3.84 3.49 3.45 3.88 4.96 5.29 3.73%
DY 1.44 0.72 0.69 0.75 0.89 0.65 0.80 47.81%
P/NAPS 3.10 4.57 5.07 4.80 4.20 0.00 2.26 23.38%

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