[T7GLOBAL] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 24.5%
YoY- 38.48%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 716,547 758,571 668,355 574,275 467,988 395,010 409,076 45.25%
PBT 20,402 35,552 39,771 34,206 28,962 29,446 26,069 -15.06%
Tax -3,145 -2,915 -2,908 -2,169 -3,104 -2,087 -1,337 76.78%
NP 17,257 32,637 36,863 32,037 25,858 27,359 24,732 -21.31%
-
NP to SH 16,078 31,443 36,331 31,962 25,672 27,177 24,574 -24.61%
-
Tax Rate 15.42% 8.20% 7.31% 6.34% 10.72% 7.09% 5.13% -
Total Cost 699,290 725,934 631,492 542,238 442,130 367,651 384,344 48.98%
-
Net Worth 317,130 326,224 327,202 321,522 251,384 147,455 143,003 69.97%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 4,871 4,871 4,932 4,932 6,015 6,015 5,954 -12.51%
Div Payout % 30.30% 15.49% 13.58% 15.43% 23.43% 22.13% 24.23% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 317,130 326,224 327,202 321,522 251,384 147,455 143,003 69.97%
NOSH 245,837 243,451 244,180 243,577 204,377 204,798 204,290 13.12%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 2.41% 4.30% 5.52% 5.58% 5.53% 6.93% 6.05% -
ROE 5.07% 9.64% 11.10% 9.94% 10.21% 18.43% 17.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 291.47 311.59 273.71 235.77 228.98 192.88 200.24 28.40%
EPS 6.54 12.92 14.88 13.12 12.56 13.27 12.03 -33.36%
DPS 2.00 2.00 2.02 2.03 2.94 2.94 2.91 -22.10%
NAPS 1.29 1.34 1.34 1.32 1.23 0.72 0.70 50.25%
Adjusted Per Share Value based on latest NOSH - 243,577
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 85.22 90.22 79.49 68.30 55.66 46.98 48.65 45.26%
EPS 1.91 3.74 4.32 3.80 3.05 3.23 2.92 -24.62%
DPS 0.58 0.58 0.59 0.59 0.72 0.72 0.71 -12.60%
NAPS 0.3772 0.388 0.3891 0.3824 0.299 0.1754 0.1701 69.96%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.27 1.39 0.74 0.92 1.49 2.20 2.04 -
P/RPS 0.44 0.45 0.27 0.39 0.65 1.14 1.02 -42.87%
P/EPS 19.42 10.76 4.97 7.01 11.86 16.58 16.96 9.44%
EY 5.15 9.29 20.11 14.26 8.43 6.03 5.90 -8.65%
DY 1.57 1.44 2.73 2.20 1.98 1.34 1.43 6.41%
P/NAPS 0.98 1.04 0.55 0.70 1.21 3.06 2.91 -51.56%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 25/08/09 26/05/09 23/02/09 20/11/08 22/08/08 23/05/08 -
Price 0.99 1.31 1.31 0.75 1.14 1.86 2.37 -
P/RPS 0.34 0.42 0.48 0.32 0.50 0.96 1.18 -56.34%
P/EPS 15.14 10.14 8.80 5.72 9.08 14.02 19.70 -16.08%
EY 6.61 9.86 11.36 17.50 11.02 7.13 5.08 19.16%
DY 2.02 1.53 1.54 2.70 2.58 1.58 1.23 39.15%
P/NAPS 0.77 0.98 0.98 0.57 0.93 2.58 3.39 -62.73%

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