[T7GLOBAL] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 3.53%
YoY- 23.15%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 274,104 264,345 236,958 210,617 192,817 189,366 184,661 30.15%
PBT 19,168 18,367 13,065 11,230 8,856 7,386 6,930 97.16%
Tax -5,698 -5,397 -5,173 -5,336 -4,473 -4,097 3,281 -
NP 13,470 12,970 7,892 5,894 4,383 3,289 10,211 20.30%
-
NP to SH 11,341 10,514 12,416 10,029 9,687 8,126 9,806 10.19%
-
Tax Rate 29.73% 29.38% 39.59% 47.52% 50.51% 55.47% -47.34% -
Total Cost 260,634 251,375 229,066 204,723 188,434 186,077 174,450 30.72%
-
Net Worth 266,294 276,180 215,777 215,777 215,777 174,932 210,947 16.82%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 9,452 9,452 6,165 3,082 - - - -
Div Payout % 83.35% 89.91% 49.65% 30.74% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 266,294 276,180 215,777 215,777 215,777 174,932 210,947 16.82%
NOSH 757,054 757,054 633,854 633,854 633,854 531,854 531,854 26.56%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.91% 4.91% 3.33% 2.80% 2.27% 1.74% 5.53% -
ROE 4.26% 3.81% 5.75% 4.65% 4.49% 4.65% 4.65% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 37.06 40.20 38.44 34.16 31.28 36.81 35.89 2.16%
EPS 1.53 1.60 2.01 1.63 1.57 1.58 1.91 -13.75%
DPS 1.28 1.44 1.00 0.50 0.00 0.00 0.00 -
NAPS 0.36 0.42 0.35 0.35 0.35 0.34 0.41 -8.31%
Adjusted Per Share Value based on latest NOSH - 633,854
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 32.60 31.44 28.18 25.05 22.93 22.52 21.96 30.16%
EPS 1.35 1.25 1.48 1.19 1.15 0.97 1.17 10.01%
DPS 1.12 1.12 0.73 0.37 0.00 0.00 0.00 -
NAPS 0.3167 0.3285 0.2566 0.2566 0.2566 0.208 0.2509 16.81%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.355 0.35 0.335 0.36 0.395 0.435 0.40 -
P/RPS 0.96 0.87 0.87 1.05 1.26 1.18 1.11 -9.23%
P/EPS 23.15 21.89 16.63 22.13 25.14 27.54 20.99 6.75%
EY 4.32 4.57 6.01 4.52 3.98 3.63 4.76 -6.26%
DY 3.60 4.11 2.99 1.39 0.00 0.00 0.00 -
P/NAPS 0.99 0.83 0.96 1.03 1.13 1.28 0.98 0.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 21/02/22 24/11/21 25/08/21 28/05/21 25/02/21 26/11/20 -
Price 0.355 0.375 0.39 0.355 0.375 0.425 0.43 -
P/RPS 0.96 0.93 1.01 1.04 1.20 1.15 1.20 -13.83%
P/EPS 23.15 23.45 19.37 21.82 23.87 26.91 22.56 1.73%
EY 4.32 4.26 5.16 4.58 4.19 3.72 4.43 -1.66%
DY 3.60 3.83 2.56 1.41 0.00 0.00 0.00 -
P/NAPS 0.99 0.89 1.11 1.01 1.07 1.25 1.05 -3.85%

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