[T7GLOBAL] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 10.02%
YoY- 28.06%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 409,076 422,870 433,338 388,048 351,393 293,254 251,068 38.42%
PBT 26,069 24,304 21,341 20,224 18,489 17,515 13,603 54.22%
Tax -1,337 -1,075 936 1,058 855 790 5,533 -
NP 24,732 23,229 22,277 21,282 19,344 18,305 19,136 18.63%
-
NP to SH 24,574 23,081 22,277 21,282 19,344 18,305 19,136 18.12%
-
Tax Rate 5.13% 4.42% -4.39% -5.23% -4.62% -4.51% -40.67% -
Total Cost 384,344 399,641 411,061 366,766 332,049 274,949 231,932 39.99%
-
Net Worth 143,003 132,973 127,040 120,382 116,637 112,206 0 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 5,954 5,954 4,207 4,207 4,207 4,207 2,525 77.06%
Div Payout % 24.23% 25.80% 18.89% 19.77% 21.75% 22.99% 13.20% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 143,003 132,973 127,040 120,382 116,637 112,206 0 -
NOSH 204,290 198,467 201,651 200,637 142,241 140,258 139,278 29.06%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 6.05% 5.49% 5.14% 5.48% 5.50% 6.24% 7.62% -
ROE 17.18% 17.36% 17.54% 17.68% 16.58% 16.31% 0.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 200.24 213.07 214.89 193.41 247.04 209.08 180.26 7.25%
EPS 12.03 11.63 11.05 10.61 13.60 13.05 13.74 -8.47%
DPS 2.91 3.00 2.09 2.10 2.96 3.00 1.81 37.19%
NAPS 0.70 0.67 0.63 0.60 0.82 0.80 0.00 -
Adjusted Per Share Value based on latest NOSH - 200,637
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 48.65 50.29 51.54 46.15 41.79 34.88 29.86 38.42%
EPS 2.92 2.75 2.65 2.53 2.30 2.18 2.28 17.91%
DPS 0.71 0.71 0.50 0.50 0.50 0.50 0.30 77.49%
NAPS 0.1701 0.1581 0.1511 0.1432 0.1387 0.1334 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 2.04 3.00 3.00 2.90 3.58 2.98 2.38 -
P/RPS 1.02 1.41 1.40 1.50 1.45 1.43 1.32 -15.77%
P/EPS 16.96 25.80 27.16 27.34 26.32 22.83 17.32 -1.38%
EY 5.90 3.88 3.68 3.66 3.80 4.38 5.77 1.49%
DY 1.43 1.00 0.70 0.72 0.83 1.01 0.76 52.35%
P/NAPS 2.91 4.48 4.76 4.83 4.37 3.73 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 23/05/08 22/02/08 30/11/07 28/08/07 25/05/07 14/03/07 12/12/06 -
Price 2.37 2.08 2.88 3.04 3.94 3.36 2.77 -
P/RPS 1.18 0.98 1.34 1.57 1.59 1.61 1.54 -16.25%
P/EPS 19.70 17.89 26.07 28.66 28.97 25.75 20.16 -1.52%
EY 5.08 5.59 3.84 3.49 3.45 3.88 4.96 1.60%
DY 1.23 1.44 0.72 0.69 0.75 0.89 0.65 52.92%
P/NAPS 3.39 3.10 4.57 5.07 4.80 4.20 0.00 -

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