[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 10.9%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 396,152 376,164 365,649 260,317 229,888 247,940 264,345 31.05%
PBT 34,248 33,244 33,053 17,166 18,030 14,808 18,367 51.66%
Tax -13,792 -16,720 -12,908 -5,405 -7,014 -3,860 -5,397 87.23%
NP 20,456 16,524 20,145 11,761 11,016 10,948 12,970 35.60%
-
NP to SH 21,336 16,964 20,259 11,906 10,736 10,876 10,514 60.49%
-
Tax Rate 40.27% 50.29% 39.05% 31.49% 38.90% 26.07% 29.38% -
Total Cost 375,696 359,640 345,504 248,556 218,872 236,992 251,375 30.81%
-
Net Worth 303,279 295,882 288,485 273,691 273,691 266,294 276,180 6.45%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 303,279 295,882 288,485 273,691 273,691 266,294 276,180 6.45%
NOSH 757,054 757,054 757,054 757,054 757,054 757,054 757,054 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.16% 4.39% 5.51% 4.52% 4.79% 4.42% 4.91% -
ROE 7.04% 5.73% 7.02% 4.35% 3.92% 4.08% 3.81% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 53.56 50.85 49.43 35.19 31.08 33.52 40.20 21.14%
EPS 2.76 2.24 2.72 1.59 1.48 1.48 2.07 21.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.41 0.40 0.39 0.37 0.37 0.36 0.42 -1.59%
Adjusted Per Share Value based on latest NOSH - 757,054
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 46.78 44.42 43.17 30.74 27.14 29.28 31.21 31.06%
EPS 2.52 2.00 2.39 1.41 1.27 1.28 1.24 60.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3581 0.3494 0.3406 0.3232 0.3232 0.3144 0.3261 6.45%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.445 0.40 0.33 0.315 0.32 0.355 0.35 -
P/RPS 0.83 0.79 0.67 0.90 1.03 1.06 0.87 -3.09%
P/EPS 15.43 17.44 12.05 19.57 22.05 24.14 21.89 -20.84%
EY 6.48 5.73 8.30 5.11 4.54 4.14 4.57 26.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.00 0.85 0.85 0.86 0.99 0.83 19.98%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 24/05/23 27/02/23 23/11/22 25/08/22 25/05/22 21/02/22 -
Price 0.485 0.425 0.435 0.35 0.32 0.355 0.37 -
P/RPS 0.91 0.84 0.88 0.99 1.03 1.06 0.92 -0.72%
P/EPS 16.81 18.53 15.88 21.74 22.05 24.14 23.14 -19.23%
EY 5.95 5.40 6.30 4.60 4.54 4.14 4.32 23.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.06 1.12 0.95 0.86 0.99 0.88 21.66%

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