[T7GLOBAL] YoY TTM 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- 23.8%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 709,686 505,843 288,551 236,958 184,661 215,941 268,306 17.58%
PBT 65,127 52,138 21,691 13,065 6,930 7,943 11,288 33.88%
Tax -21,861 -22,313 -7,313 -5,173 3,281 1,825 -3,358 36.60%
NP 43,266 29,825 14,378 7,892 10,211 9,768 7,930 32.64%
-
NP to SH 41,027 30,025 12,050 12,416 9,806 3,789 4,454 44.73%
-
Tax Rate 33.57% 42.80% 33.71% 39.59% -47.34% -22.98% 29.75% -
Total Cost 666,420 476,018 274,173 229,066 174,450 206,173 260,376 16.93%
-
Net Worth 325,914 311,516 273,691 215,777 210,947 194,242 141,596 14.89%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 3,287 6,165 - - - -
Div Payout % - - 27.29% 49.65% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 325,914 311,516 273,691 215,777 210,947 194,242 141,596 14.89%
NOSH 651,828 759,054 757,054 633,854 531,854 501,579 419,452 7.61%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.10% 5.90% 4.98% 3.33% 5.53% 4.52% 2.96% -
ROE 12.59% 9.64% 4.40% 5.75% 4.65% 1.95% 3.15% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 108.88 68.20 39.01 38.44 35.89 47.80 64.43 9.12%
EPS 6.29 4.05 1.63 2.01 1.91 0.84 1.07 34.30%
DPS 0.00 0.00 0.44 1.00 0.00 0.00 0.00 -
NAPS 0.50 0.42 0.37 0.35 0.41 0.43 0.34 6.63%
Adjusted Per Share Value based on latest NOSH - 633,854
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 83.80 59.73 34.07 27.98 21.80 25.50 31.68 17.58%
EPS 4.84 3.55 1.42 1.47 1.16 0.45 0.53 44.52%
DPS 0.00 0.00 0.39 0.73 0.00 0.00 0.00 -
NAPS 0.3848 0.3678 0.3232 0.2548 0.2491 0.2294 0.1672 14.88%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.45 0.48 0.315 0.335 0.40 0.44 0.425 -
P/RPS 0.41 0.70 0.81 0.87 1.11 0.92 0.66 -7.62%
P/EPS 7.15 11.86 19.34 16.63 20.99 52.46 39.74 -24.84%
EY 13.99 8.43 5.17 6.01 4.76 1.91 2.52 33.03%
DY 0.00 0.00 1.41 2.99 0.00 0.00 0.00 -
P/NAPS 0.90 1.14 0.85 0.96 0.98 1.02 1.25 -5.32%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 22/11/23 23/11/22 24/11/21 26/11/20 28/11/19 28/11/18 -
Price 0.505 0.465 0.35 0.39 0.43 0.45 0.365 -
P/RPS 0.46 0.68 0.90 1.01 1.20 0.94 0.57 -3.50%
P/EPS 8.02 11.49 21.49 19.37 22.56 53.65 34.13 -21.42%
EY 12.46 8.71 4.65 5.16 4.43 1.86 2.93 27.25%
DY 0.00 0.00 1.27 2.56 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 0.95 1.11 1.05 1.05 1.07 -0.95%

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