[T7GLOBAL] QoQ Annualized Quarter 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- 6.65%
YoY- 29.39%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 260,317 229,888 247,940 264,345 228,042 212,826 208,904 15.78%
PBT 17,166 18,030 14,808 18,367 12,734 12,742 11,604 29.79%
Tax -5,405 -7,014 -3,860 -5,397 -2,850 -3,610 -2,656 60.51%
NP 11,761 11,016 10,948 12,970 9,884 9,132 8,948 19.97%
-
NP to SH 11,906 10,736 10,876 10,514 9,858 6,480 7,568 35.22%
-
Tax Rate 31.49% 38.90% 26.07% 29.38% 22.38% 28.33% 22.89% -
Total Cost 248,556 218,872 236,992 251,375 218,158 203,694 199,956 15.59%
-
Net Worth 273,691 273,691 266,294 276,180 215,777 215,777 215,777 17.15%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - 6,165 - -
Div Payout % - - - - - 95.14% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 273,691 273,691 266,294 276,180 215,777 215,777 215,777 17.15%
NOSH 757,054 757,054 757,054 757,054 633,854 633,854 633,854 12.55%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.52% 4.79% 4.42% 4.91% 4.33% 4.29% 4.28% -
ROE 4.35% 3.92% 4.08% 3.81% 4.57% 3.00% 3.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 35.19 31.08 33.52 40.20 36.99 34.52 33.89 2.53%
EPS 1.59 1.48 1.48 2.07 1.60 1.48 1.44 6.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.37 0.37 0.36 0.42 0.35 0.35 0.35 3.77%
Adjusted Per Share Value based on latest NOSH - 757,054
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 30.96 27.34 29.49 31.44 27.12 25.31 24.85 15.76%
EPS 1.42 1.28 1.29 1.25 1.17 0.77 0.90 35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.73 0.00 -
NAPS 0.3255 0.3255 0.3167 0.3285 0.2566 0.2566 0.2566 17.16%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.315 0.32 0.355 0.35 0.335 0.36 0.395 -
P/RPS 0.90 1.03 1.06 0.87 0.91 1.04 1.17 -16.03%
P/EPS 19.57 22.05 24.14 21.89 20.95 34.25 32.18 -28.19%
EY 5.11 4.54 4.14 4.57 4.77 2.92 3.11 39.20%
DY 0.00 0.00 0.00 0.00 0.00 2.78 0.00 -
P/NAPS 0.85 0.86 0.99 0.83 0.96 1.03 1.13 -17.27%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 25/08/22 25/05/22 21/02/22 24/11/21 25/08/21 28/05/21 -
Price 0.35 0.32 0.355 0.37 0.39 0.355 0.375 -
P/RPS 0.99 1.03 1.06 0.92 1.05 1.03 1.11 -7.33%
P/EPS 21.74 22.05 24.14 23.14 24.39 33.77 30.55 -20.27%
EY 4.60 4.54 4.14 4.32 4.10 2.96 3.27 25.52%
DY 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.95 0.86 0.99 0.88 1.11 1.01 1.07 -7.61%

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