[T7GLOBAL] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 3.61%
YoY- 26.09%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 467,988 395,010 409,076 422,870 433,338 388,048 351,393 20.98%
PBT 28,962 29,446 26,069 24,304 21,341 20,224 18,489 34.76%
Tax -3,104 -2,087 -1,337 -1,075 936 1,058 855 -
NP 25,858 27,359 24,732 23,229 22,277 21,282 19,344 21.28%
-
NP to SH 25,672 27,177 24,574 23,081 22,277 21,282 19,344 20.70%
-
Tax Rate 10.72% 7.09% 5.13% 4.42% -4.39% -5.23% -4.62% -
Total Cost 442,130 367,651 384,344 399,641 411,061 366,766 332,049 20.96%
-
Net Worth 251,384 147,455 143,003 132,973 127,040 120,382 116,637 66.61%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 6,015 6,015 5,954 5,954 4,207 4,207 4,207 26.83%
Div Payout % 23.43% 22.13% 24.23% 25.80% 18.89% 19.77% 21.75% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 251,384 147,455 143,003 132,973 127,040 120,382 116,637 66.61%
NOSH 204,377 204,798 204,290 198,467 201,651 200,637 142,241 27.24%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.53% 6.93% 6.05% 5.49% 5.14% 5.48% 5.50% -
ROE 10.21% 18.43% 17.18% 17.36% 17.54% 17.68% 16.58% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 228.98 192.88 200.24 213.07 214.89 193.41 247.04 -4.92%
EPS 12.56 13.27 12.03 11.63 11.05 10.61 13.60 -5.15%
DPS 2.94 2.94 2.91 3.00 2.09 2.10 2.96 -0.44%
NAPS 1.23 0.72 0.70 0.67 0.63 0.60 0.82 30.94%
Adjusted Per Share Value based on latest NOSH - 198,467
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 55.26 46.64 48.30 49.93 51.17 45.82 41.49 20.99%
EPS 3.03 3.21 2.90 2.73 2.63 2.51 2.28 20.81%
DPS 0.71 0.71 0.70 0.70 0.50 0.50 0.50 26.25%
NAPS 0.2968 0.1741 0.1689 0.157 0.15 0.1421 0.1377 66.62%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.49 2.20 2.04 3.00 3.00 2.90 3.58 -
P/RPS 0.65 1.14 1.02 1.41 1.40 1.50 1.45 -41.34%
P/EPS 11.86 16.58 16.96 25.80 27.16 27.34 26.32 -41.13%
EY 8.43 6.03 5.90 3.88 3.68 3.66 3.80 69.85%
DY 1.98 1.34 1.43 1.00 0.70 0.72 0.83 78.25%
P/NAPS 1.21 3.06 2.91 4.48 4.76 4.83 4.37 -57.41%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 20/11/08 22/08/08 23/05/08 22/02/08 30/11/07 28/08/07 25/05/07 -
Price 1.14 1.86 2.37 2.08 2.88 3.04 3.94 -
P/RPS 0.50 0.96 1.18 0.98 1.34 1.57 1.59 -53.65%
P/EPS 9.08 14.02 19.70 17.89 26.07 28.66 28.97 -53.76%
EY 11.02 7.13 5.08 5.59 3.84 3.49 3.45 116.43%
DY 2.58 1.58 1.23 1.44 0.72 0.69 0.75 127.36%
P/NAPS 0.93 2.58 3.39 3.10 4.57 5.07 4.80 -66.41%

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