[T7GLOBAL] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 6.47%
YoY- 27.04%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 574,275 467,988 395,010 409,076 422,870 433,338 388,048 29.71%
PBT 34,206 28,962 29,446 26,069 24,304 21,341 20,224 41.73%
Tax -2,169 -3,104 -2,087 -1,337 -1,075 936 1,058 -
NP 32,037 25,858 27,359 24,732 23,229 22,277 21,282 31.18%
-
NP to SH 31,962 25,672 27,177 24,574 23,081 22,277 21,282 30.98%
-
Tax Rate 6.34% 10.72% 7.09% 5.13% 4.42% -4.39% -5.23% -
Total Cost 542,238 442,130 367,651 384,344 399,641 411,061 366,766 29.62%
-
Net Worth 321,522 251,384 147,455 143,003 132,973 127,040 120,382 91.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,932 6,015 6,015 5,954 5,954 4,207 4,207 11.12%
Div Payout % 15.43% 23.43% 22.13% 24.23% 25.80% 18.89% 19.77% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 321,522 251,384 147,455 143,003 132,973 127,040 120,382 91.92%
NOSH 243,577 204,377 204,798 204,290 198,467 201,651 200,637 13.73%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.58% 5.53% 6.93% 6.05% 5.49% 5.14% 5.48% -
ROE 9.94% 10.21% 18.43% 17.18% 17.36% 17.54% 17.68% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 235.77 228.98 192.88 200.24 213.07 214.89 193.41 14.04%
EPS 13.12 12.56 13.27 12.03 11.63 11.05 10.61 15.13%
DPS 2.03 2.94 2.94 2.91 3.00 2.09 2.10 -2.22%
NAPS 1.32 1.23 0.72 0.70 0.67 0.63 0.60 68.75%
Adjusted Per Share Value based on latest NOSH - 204,290
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 68.30 55.66 46.98 48.65 50.29 51.54 46.15 29.71%
EPS 3.80 3.05 3.23 2.92 2.75 2.65 2.53 30.99%
DPS 0.59 0.72 0.72 0.71 0.71 0.50 0.50 11.61%
NAPS 0.3824 0.299 0.1754 0.1701 0.1581 0.1511 0.1432 91.90%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.92 1.49 2.20 2.04 3.00 3.00 2.90 -
P/RPS 0.39 0.65 1.14 1.02 1.41 1.40 1.50 -59.09%
P/EPS 7.01 11.86 16.58 16.96 25.80 27.16 27.34 -59.47%
EY 14.26 8.43 6.03 5.90 3.88 3.68 3.66 146.58%
DY 2.20 1.98 1.34 1.43 1.00 0.70 0.72 109.85%
P/NAPS 0.70 1.21 3.06 2.91 4.48 4.76 4.83 -72.24%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 20/11/08 22/08/08 23/05/08 22/02/08 30/11/07 28/08/07 -
Price 0.75 1.14 1.86 2.37 2.08 2.88 3.04 -
P/RPS 0.32 0.50 0.96 1.18 0.98 1.34 1.57 -65.19%
P/EPS 5.72 9.08 14.02 19.70 17.89 26.07 28.66 -65.68%
EY 17.50 11.02 7.13 5.08 5.59 3.84 3.49 191.53%
DY 2.70 2.58 1.58 1.23 1.44 0.72 0.69 147.29%
P/NAPS 0.57 0.93 2.58 3.39 3.10 4.57 5.07 -76.55%

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