[T7GLOBAL] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 16.84%
YoY- 109.37%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 565,142 530,272 586,182 447,242 396,152 376,164 365,649 33.71%
PBT 47,318 23,504 55,990 42,613 34,248 33,244 33,053 27.04%
Tax -16,838 -6,368 -23,635 -17,945 -13,792 -16,720 -12,908 19.40%
NP 30,480 17,136 32,355 24,668 20,456 16,524 20,145 31.82%
-
NP to SH 30,484 18,476 33,075 24,929 21,336 16,964 20,259 31.34%
-
Tax Rate 35.58% 27.09% 42.21% 42.11% 40.27% 50.29% 39.05% -
Total Cost 534,662 513,136 553,827 422,574 375,696 359,640 345,504 33.82%
-
Net Worth 382,639 326,351 326,350 311,516 303,279 295,882 288,485 20.74%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 382,639 326,351 326,350 311,516 303,279 295,882 288,485 20.74%
NOSH 817,923 759,055 759,054 759,054 757,054 757,054 757,054 5.29%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.39% 3.23% 5.52% 5.52% 5.16% 4.39% 5.51% -
ROE 7.97% 5.66% 10.13% 8.00% 7.04% 5.73% 7.02% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 72.37 71.49 79.03 60.30 53.56 50.85 49.43 28.96%
EPS 4.00 2.32 4.37 3.32 2.76 2.24 2.72 29.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.44 0.44 0.42 0.41 0.40 0.39 16.45%
Adjusted Per Share Value based on latest NOSH - 759,054
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 66.73 62.61 69.21 52.81 46.78 44.42 43.17 33.72%
EPS 3.60 2.18 3.91 2.94 2.52 2.00 2.39 31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4518 0.3853 0.3853 0.3678 0.3581 0.3494 0.3406 20.74%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.495 0.525 0.44 0.48 0.445 0.40 0.33 -
P/RPS 0.68 0.73 0.56 0.80 0.83 0.79 0.67 0.99%
P/EPS 12.68 21.08 9.87 14.28 15.43 17.44 12.05 3.45%
EY 7.89 4.74 10.13 7.00 6.48 5.73 8.30 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.19 1.00 1.14 1.09 1.00 0.85 12.19%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 26/02/24 22/11/23 24/08/23 24/05/23 27/02/23 -
Price 0.49 0.495 0.525 0.465 0.485 0.425 0.435 -
P/RPS 0.68 0.69 0.66 0.77 0.91 0.84 0.88 -15.80%
P/EPS 12.55 19.87 11.77 13.83 16.81 18.53 15.88 -14.53%
EY 7.97 5.03 8.49 7.23 5.95 5.40 6.30 16.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.13 1.19 1.11 1.18 1.06 1.12 -7.28%

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