[T7GLOBAL] YoY TTM Result on 31-Dec-2021 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
21-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -15.32%
YoY- 29.39%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 586,182 365,649 264,345 189,366 232,288 210,440 204,495 19.17%
PBT 55,990 33,053 18,367 7,386 8,043 8,213 9,808 33.66%
Tax -23,635 -12,908 -5,397 -4,097 4,343 2,613 -4,146 33.63%
NP 32,355 20,145 12,970 3,289 12,386 10,826 5,662 33.69%
-
NP to SH 33,074 20,259 10,514 8,126 7,117 7,662 1,901 60.93%
-
Tax Rate 42.21% 39.05% 29.38% 55.47% -54.00% -31.82% 42.27% -
Total Cost 553,827 345,504 251,375 186,077 219,902 199,614 198,833 18.60%
-
Net Worth 326,350 288,485 276,180 174,932 197,103 140,272 48,520 37.37%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - 9,452 - - - - -
Div Payout % - - 89.91% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 326,350 288,485 276,180 174,932 197,103 140,272 48,520 37.37%
NOSH 759,054 757,054 757,054 531,854 501,579 419,452 419,452 10.38%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.52% 5.51% 4.91% 1.74% 5.33% 5.14% 2.77% -
ROE 10.13% 7.02% 3.81% 4.65% 3.61% 5.46% 3.92% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 79.03 49.43 40.20 36.81 47.14 51.01 50.58 7.71%
EPS 4.46 2.74 1.60 1.58 1.44 1.86 0.47 45.47%
DPS 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.39 0.42 0.34 0.40 0.34 0.12 24.16%
Adjusted Per Share Value based on latest NOSH - 757,054
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 69.21 43.17 31.21 22.36 27.43 24.85 24.15 19.17%
EPS 3.91 2.39 1.24 0.96 0.84 0.90 0.22 61.50%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.3853 0.3406 0.3261 0.2066 0.2327 0.1656 0.0573 37.36%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.44 0.33 0.35 0.435 0.455 0.32 0.41 -
P/RPS 0.56 0.67 0.87 1.18 0.97 0.63 0.81 -5.96%
P/EPS 9.87 12.05 21.89 27.54 31.50 17.23 87.21 -30.43%
EY 10.13 8.30 4.57 3.63 3.17 5.80 1.15 43.68%
DY 0.00 0.00 4.11 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.83 1.28 1.14 0.94 3.42 -18.52%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 27/02/23 21/02/22 25/02/21 28/02/20 04/03/19 28/02/18 -
Price 0.525 0.435 0.375 0.425 0.415 0.52 0.605 -
P/RPS 0.66 0.88 0.93 1.15 0.88 1.02 1.20 -9.47%
P/EPS 11.77 15.88 23.45 26.91 28.73 28.00 128.68 -32.86%
EY 8.49 6.30 4.26 3.72 3.48 3.57 0.78 48.84%
DY 0.00 0.00 3.83 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.12 0.89 1.25 1.04 1.53 5.04 -21.37%

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