[T7GLOBAL] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 19.21%
YoY- 34.0%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 264,345 236,958 210,617 192,817 189,366 184,661 212,721 15.54%
PBT 18,367 13,065 11,230 8,856 7,386 6,930 6,820 93.22%
Tax -5,397 -5,173 -5,336 -4,473 -4,097 3,281 5,075 -
NP 12,970 7,892 5,894 4,383 3,289 10,211 11,895 5.92%
-
NP to SH 10,514 12,416 10,029 9,687 8,126 9,806 8,144 18.50%
-
Tax Rate 29.38% 39.59% 47.52% 50.51% 55.47% -47.34% -74.41% -
Total Cost 251,375 229,066 204,723 188,434 186,077 174,450 200,826 16.09%
-
Net Worth 276,180 215,777 215,777 215,777 174,932 210,947 210,947 19.61%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 9,452 6,165 3,082 - - - - -
Div Payout % 89.91% 49.65% 30.74% - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 276,180 215,777 215,777 215,777 174,932 210,947 210,947 19.61%
NOSH 757,054 633,854 633,854 633,854 531,854 531,854 531,854 26.45%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.91% 3.33% 2.80% 2.27% 1.74% 5.53% 5.59% -
ROE 3.81% 5.75% 4.65% 4.49% 4.65% 4.65% 3.86% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 40.20 38.44 34.16 31.28 36.81 35.89 41.34 -1.84%
EPS 1.60 2.01 1.63 1.57 1.58 1.91 1.58 0.83%
DPS 1.44 1.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.35 0.35 0.35 0.34 0.41 0.41 1.61%
Adjusted Per Share Value based on latest NOSH - 633,854
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 31.21 27.98 24.87 22.77 22.36 21.80 25.12 15.52%
EPS 1.24 1.47 1.18 1.14 0.96 1.16 0.96 18.54%
DPS 1.12 0.73 0.36 0.00 0.00 0.00 0.00 -
NAPS 0.3261 0.2548 0.2548 0.2548 0.2066 0.2491 0.2491 19.61%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.35 0.335 0.36 0.395 0.435 0.40 0.385 -
P/RPS 0.87 0.87 1.05 1.26 1.18 1.11 0.93 -4.33%
P/EPS 21.89 16.63 22.13 25.14 27.54 20.99 24.32 -6.75%
EY 4.57 6.01 4.52 3.98 3.63 4.76 4.11 7.30%
DY 4.11 2.99 1.39 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.96 1.03 1.13 1.28 0.98 0.94 -7.94%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 24/11/21 25/08/21 28/05/21 25/02/21 26/11/20 26/08/20 -
Price 0.375 0.39 0.355 0.375 0.425 0.43 0.40 -
P/RPS 0.93 1.01 1.04 1.20 1.15 1.20 0.97 -2.76%
P/EPS 23.45 19.37 21.82 23.87 26.91 22.56 25.27 -4.84%
EY 4.26 5.16 4.58 4.19 3.72 4.43 3.96 4.97%
DY 3.83 2.56 1.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.11 1.01 1.07 1.25 1.05 0.98 -6.20%

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