[T7GLOBAL] QoQ TTM 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- -4.68%
YoY- -2.95%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 448,781 397,705 365,649 288,551 272,876 274,104 264,345 42.45%
PBT 41,162 37,662 33,053 21,691 21,011 19,168 18,367 71.50%
Tax -16,297 -16,123 -12,908 -7,313 -7,099 -5,698 -5,397 109.33%
NP 24,865 21,539 20,145 14,378 13,912 13,470 12,970 54.50%
-
NP to SH 25,559 21,781 20,259 12,050 12,642 11,341 10,514 81.08%
-
Tax Rate 39.59% 42.81% 39.05% 33.71% 33.79% 29.73% 29.38% -
Total Cost 423,916 376,166 345,504 274,173 258,964 260,634 251,375 41.81%
-
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 - - - 3,287 6,370 9,452 9,452 -
Div Payout % - - - 27.29% 50.39% 83.35% 89.91% -
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 5.54% 5.42% 5.51% 4.98% 5.10% 4.91% 4.91% -
ROE 8.43% 7.36% 7.02% 4.40% 4.62% 4.26% 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 60.67 53.77 49.43 39.01 36.89 37.06 40.20 31.67%
EPS 3.46 2.94 2.74 1.63 1.71 1.53 1.60 67.46%
DPS 0.00 0.00 0.00 0.44 0.86 1.28 1.44 -
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 52.99 46.96 43.17 34.07 32.22 32.37 31.21 42.45%
EPS 3.02 2.57 2.39 1.42 1.49 1.34 1.24 81.31%
DPS 0.00 0.00 0.00 0.39 0.75 1.12 1.12 -
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 0.73 0.74 0.67 0.81 0.87 0.96 0.87 -11.06%
P/EPS 12.88 13.58 12.05 19.34 18.72 23.15 21.89 -29.85%
EY 7.76 7.36 8.30 5.17 5.34 4.32 4.57 42.46%
DY 0.00 0.00 0.00 1.41 2.69 3.60 4.11 -
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 0.415 0.435 0.35 0.32 0.355 0.375 -
P/RPS 0.80 0.77 0.88 0.90 0.87 0.96 0.93 -9.57%
P/EPS 14.04 14.09 15.88 21.49 18.72 23.15 23.45 -29.02%
EY 7.12 7.10 6.30 4.65 5.34 4.32 4.26 40.96%
DY 0.00 0.00 0.00 1.27 2.69 3.60 3.83 -
P/NAPS 1.18 1.04 1.12 0.95 0.86 0.99 0.89 20.74%

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