[T7GLOBAL] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 52.14%
YoY- 138.21%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 447,242 260,317 228,042 164,586 228,089 220,753 135,673 21.98%
PBT 42,613 17,166 12,734 5,164 6,646 7,006 5,033 42.74%
Tax -17,945 -5,405 -2,850 -1,416 0 1,052 0 -
NP 24,668 11,761 9,884 3,748 6,646 8,058 5,033 30.31%
-
NP to SH 24,929 11,906 9,858 4,138 553 5,718 2,289 48.85%
-
Tax Rate 42.11% 31.49% 22.38% 27.42% 0.00% -15.02% 0.00% -
Total Cost 422,574 248,556 218,158 160,838 221,442 212,694 130,640 21.59%
-
Net Worth 311,516 273,691 215,777 210,947 194,242 141,596 125,092 16.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 3,011 - - -
Div Payout % - - - - 544.25% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 311,516 273,691 215,777 210,947 194,242 141,596 125,092 16.41%
NOSH 759,054 757,054 633,854 531,854 501,579 419,452 381,546 12.14%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.52% 4.52% 4.33% 2.28% 2.91% 3.65% 3.71% -
ROE 8.00% 4.35% 4.57% 1.96% 0.28% 4.04% 1.83% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 60.30 35.19 36.99 31.99 50.49 53.01 35.79 9.07%
EPS 3.32 1.59 1.60 0.73 1.35 1.93 1.33 16.46%
DPS 0.00 0.00 0.00 0.00 0.67 0.00 0.00 -
NAPS 0.42 0.37 0.35 0.41 0.43 0.34 0.33 4.09%
Adjusted Per Share Value based on latest NOSH - 633,854
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 53.19 30.96 27.12 19.57 27.13 26.25 16.14 21.97%
EPS 2.96 1.42 1.17 0.49 0.07 0.68 0.27 49.01%
DPS 0.00 0.00 0.00 0.00 0.36 0.00 0.00 -
NAPS 0.3705 0.3255 0.2566 0.2509 0.231 0.1684 0.1488 16.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.48 0.315 0.335 0.40 0.44 0.425 0.39 -
P/RPS 0.80 0.90 0.91 1.25 0.87 0.80 1.09 -5.02%
P/EPS 14.28 19.57 20.95 49.73 359.20 30.95 64.58 -22.22%
EY 7.00 5.11 4.77 2.01 0.28 3.23 1.55 28.55%
DY 0.00 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 1.14 0.85 0.96 0.98 1.02 1.25 1.18 -0.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 24/11/21 26/11/20 28/11/19 28/11/18 20/11/17 -
Price 0.465 0.35 0.39 0.43 0.45 0.365 0.40 -
P/RPS 0.77 0.99 1.05 1.34 0.89 0.69 1.12 -6.05%
P/EPS 13.83 21.74 24.39 53.46 367.37 26.58 66.23 -22.96%
EY 7.23 4.60 4.10 1.87 0.27 3.76 1.51 29.81%
DY 0.00 0.00 0.00 0.00 1.48 0.00 0.00 -
P/NAPS 1.11 0.95 1.11 1.05 1.05 1.07 1.21 -1.42%

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