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

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	716,547	758,571	668,355	574,275	467,988	395,010	409,076	45.25%
YoY %	-5.54%	13.50%	16.38%	22.71%	18.47%	-3.44%	-	-
Horiz. %	175.16%	185.44%	163.38%	140.38%	114.40%	96.56%	100.00%	-
PBT	20,402	35,552	39,771	34,206	28,962	29,446	26,069	-15.06%
YoY %	-42.61%	-10.61%	16.27%	18.11%	-1.64%	12.95%	-	-
Horiz. %	78.26%	136.38%	152.56%	131.21%	111.10%	112.95%	100.00%	-
Tax	-3,145	-2,915	-2,908	-2,169	-3,104	-2,087	-1,337	76.78%
YoY %	-7.89%	-0.24%	-34.07%	30.12%	-48.73%	-56.10%	-	-
Horiz. %	235.23%	218.03%	217.50%	162.23%	232.16%	156.10%	100.00%	-
NP	17,257	32,637	36,863	32,037	25,858	27,359	24,732	-21.31%
YoY %	-47.12%	-11.46%	15.06%	23.90%	-5.49%	10.62%	-	-
Horiz. %	69.78%	131.96%	149.05%	129.54%	104.55%	110.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,078	31,443	36,331	31,962	25,672	27,177	24,574	-24.61%
YoY %	-48.87%	-13.45%	13.67%	24.50%	-5.54%	10.59%	-	-
Horiz. %	65.43%	127.95%	147.84%	130.06%	104.47%	110.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.42%	8.20%	7.31%	6.34%	10.72%	7.09%	5.13%	-
YoY %	88.05%	12.18%	15.30%	-40.86%	51.20%	38.21%	-	-
Horiz. %	300.58%	159.84%	142.50%	123.59%	208.97%	138.21%	100.00%	-
Total Cost	699,290	725,934	631,492	542,238	442,130	367,651	384,344	48.98%
YoY %	-3.67%	14.96%	16.46%	22.64%	20.26%	-4.34%	-	-
Horiz. %	181.94%	188.88%	164.30%	141.08%	115.03%	95.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	317,130	326,224	327,202	321,522	251,384	147,455	143,003	69.97%
YoY %	-2.79%	-0.30%	1.77%	27.90%	70.48%	3.11%	-	-
Horiz. %	221.76%	228.12%	228.81%	224.84%	175.79%	103.11%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	4,871	4,871	4,932	4,932	6,015	6,015	5,954	-12.51%
YoY %	0.00%	-1.24%	0.00%	-18.00%	0.00%	1.02%	-	-
Horiz. %	81.81%	81.81%	82.84%	82.84%	101.02%	101.02%	100.00%	-
Div Payout %	30.30%	15.49%	13.58%	15.43%	23.43%	22.13%	24.23%	-
YoY %	95.61%	14.06%	-11.99%	-34.14%	5.87%	-8.67%	-	-
Horiz. %	125.05%	63.93%	56.05%	63.68%	96.70%	91.33%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	317,130	326,224	327,202	321,522	251,384	147,455	143,003	69.97%
YoY %	-2.79%	-0.30%	1.77%	27.90%	70.48%	3.11%	-	-
Horiz. %	221.76%	228.12%	228.81%	224.84%	175.79%	103.11%	100.00%	-
NOSH	245,837	243,451	244,180	243,577	204,377	204,798	204,290	13.12%
YoY %	0.98%	-0.30%	0.25%	19.18%	-0.21%	0.25%	-	-
Horiz. %	120.34%	119.17%	119.53%	119.23%	100.04%	100.25%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	2.41%	4.30%	5.52%	5.58%	5.53%	6.93%	6.05%	-
YoY %	-43.95%	-22.10%	-1.08%	0.90%	-20.20%	14.55%	-	-
Horiz. %	39.83%	71.07%	91.24%	92.23%	91.40%	114.55%	100.00%	-
ROE	5.07%	9.64%	11.10%	9.94%	10.21%	18.43%	17.18%	-
YoY %	-47.41%	-13.15%	11.67%	-2.64%	-44.60%	7.28%	-	-
Horiz. %	29.51%	56.11%	64.61%	57.86%	59.43%	107.28%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	291.47	311.59	273.71	235.77	228.98	192.88	200.24	28.40%
YoY %	-6.46%	13.84%	16.09%	2.97%	18.72%	-3.68%	-	-
Horiz. %	145.56%	155.61%	136.69%	117.74%	114.35%	96.32%	100.00%	-
EPS	6.54	12.92	14.88	13.12	12.56	13.27	12.03	-33.36%
YoY %	-49.38%	-13.17%	13.41%	4.46%	-5.35%	10.31%	-	-
Horiz. %	54.36%	107.40%	123.69%	109.06%	104.41%	110.31%	100.00%	-
DPS	2.00	2.00	2.02	2.03	2.94	2.94	2.91	-22.10%
YoY %	0.00%	-0.99%	-0.49%	-30.95%	0.00%	1.03%	-	-
Horiz. %	68.73%	68.73%	69.42%	69.76%	101.03%	101.03%	100.00%	-
NAPS	1.29	1.34	1.34	1.32	1.23	0.72	0.70	50.25%
YoY %	-3.73%	0.00%	1.52%	7.32%	70.83%	2.86%	-	-
Horiz. %	184.29%	191.43%	191.43%	188.57%	175.71%	102.86%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 243,577
RPS	85.22	90.22	79.49	68.30	55.66	46.98	48.65	45.26%
YoY %	-5.54%	13.50%	16.38%	22.71%	18.48%	-3.43%	-	-
Horiz. %	175.17%	185.45%	163.39%	140.39%	114.41%	96.57%	100.00%	-
EPS	1.91	3.74	4.32	3.80	3.05	3.23	2.92	-24.62%
YoY %	-48.93%	-13.43%	13.68%	24.59%	-5.57%	10.62%	-	-
Horiz. %	65.41%	128.08%	147.95%	130.14%	104.45%	110.62%	100.00%	-
DPS	0.58	0.58	0.59	0.59	0.72	0.72	0.71	-12.60%
YoY %	0.00%	-1.69%	0.00%	-18.06%	0.00%	1.41%	-	-
Horiz. %	81.69%	81.69%	83.10%	83.10%	101.41%	101.41%	100.00%	-
NAPS	0.3772	0.388	0.3891	0.3824	0.299	0.1754	0.1701	69.96%
YoY %	-2.78%	-0.28%	1.75%	27.89%	70.47%	3.12%	-	-
Horiz. %	221.75%	228.10%	228.75%	224.81%	175.78%	103.12%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-2.22%	66.67%	-30.77%	-40.00%	-42.98%	11.76%	-	-
Horiz. %	43.14%	44.12%	26.47%	38.24%	63.73%	111.76%	100.00%	-
P/EPS	19.42	10.76	4.97	7.01	11.86	16.58	16.96	9.44%
YoY %	80.48%	116.50%	-29.10%	-40.89%	-28.47%	-2.24%	-	-
Horiz. %	114.50%	63.44%	29.30%	41.33%	69.93%	97.76%	100.00%	-
EY	5.15	9.29	20.11	14.26	8.43	6.03	5.90	-8.65%
YoY %	-44.56%	-53.80%	41.02%	69.16%	39.80%	2.20%	-	-
Horiz. %	87.29%	157.46%	340.85%	241.69%	142.88%	102.20%	100.00%	-
DY	1.57	1.44	2.73	2.20	1.98	1.34	1.43	6.41%
YoY %	9.03%	-47.25%	24.09%	11.11%	47.76%	-6.29%	-	-
Horiz. %	109.79%	100.70%	190.91%	153.85%	138.46%	93.71%	100.00%	-
P/NAPS	0.98	1.04	0.55	0.70	1.21	3.06	2.91	-51.56%
YoY %	-5.77%	89.09%	-21.43%	-42.15%	-60.46%	5.15%	-	-
Horiz. %	33.68%	35.74%	18.90%	24.05%	41.58%	105.15%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
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%
YoY %	-19.05%	-12.50%	50.00%	-36.00%	-47.92%	-18.64%	-	-
Horiz. %	28.81%	35.59%	40.68%	27.12%	42.37%	81.36%	100.00%	-
P/EPS	15.14	10.14	8.80	5.72	9.08	14.02	19.70	-16.08%
YoY %	49.31%	15.23%	53.85%	-37.00%	-35.24%	-28.83%	-	-
Horiz. %	76.85%	51.47%	44.67%	29.04%	46.09%	71.17%	100.00%	-
EY	6.61	9.86	11.36	17.50	11.02	7.13	5.08	19.16%
YoY %	-32.96%	-13.20%	-35.09%	58.80%	54.56%	40.35%	-	-
Horiz. %	130.12%	194.09%	223.62%	344.49%	216.93%	140.35%	100.00%	-
DY	2.02	1.53	1.54	2.70	2.58	1.58	1.23	39.15%
YoY %	32.03%	-0.65%	-42.96%	4.65%	63.29%	28.46%	-	-
Horiz. %	164.23%	124.39%	125.20%	219.51%	209.76%	128.46%	100.00%	-
P/NAPS	0.77	0.98	0.98	0.57	0.93	2.58	3.39	-62.73%
YoY %	-21.43%	0.00%	71.93%	-38.71%	-63.95%	-23.89%	-	-
Horiz. %	22.71%	28.91%	28.91%	16.81%	27.43%	76.11%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos