[T7GLOBAL] QoQ TTM Result on 31-Mar-2009 [#1]

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
TTM Result
Revenue	649,657	716,547	758,571	668,355	574,275	467,988	395,010	39.20%
YoY %	-9.34%	-5.54%	13.50%	16.38%	22.71%	18.47%	-	-
Horiz. %	164.47%	181.40%	192.04%	169.20%	145.38%	118.47%	100.00%	-
PBT	4,775	20,402	35,552	39,771	34,206	28,962	29,446	-70.16%
YoY %	-76.60%	-42.61%	-10.61%	16.27%	18.11%	-1.64%	-	-
Horiz. %	16.22%	69.29%	120.74%	135.06%	116.17%	98.36%	100.00%	-
Tax	-1,158	-3,145	-2,915	-2,908	-2,169	-3,104	-2,087	-32.40%
YoY %	63.18%	-7.89%	-0.24%	-34.07%	30.12%	-48.73%	-	-
Horiz. %	55.49%	150.69%	139.67%	139.34%	103.93%	148.73%	100.00%	-
NP	3,617	17,257	32,637	36,863	32,037	25,858	27,359	-73.95%
YoY %	-79.04%	-47.12%	-11.46%	15.06%	23.90%	-5.49%	-	-
Horiz. %	13.22%	63.08%	119.29%	134.74%	117.10%	94.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	3,076	16,078	31,443	36,331	31,962	25,672	27,177	-76.50%
YoY %	-80.87%	-48.87%	-13.45%	13.67%	24.50%	-5.54%	-	-
Horiz. %	11.32%	59.16%	115.70%	133.68%	117.61%	94.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.25%	15.42%	8.20%	7.31%	6.34%	10.72%	7.09%	-
YoY %	57.26%	88.05%	12.18%	15.30%	-40.86%	51.20%	-	-
Horiz. %	342.03%	217.49%	115.66%	103.10%	89.42%	151.20%	100.00%	-
Total Cost	646,040	699,290	725,934	631,492	542,238	442,130	367,651	45.46%
YoY %	-7.61%	-3.67%	14.96%	16.46%	22.64%	20.26%	-	-
Horiz. %	175.72%	190.20%	197.45%	171.76%	147.49%	120.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	247,142	317,130	326,224	327,202	321,522	251,384	147,455	40.96%
YoY %	-22.07%	-2.79%	-0.30%	1.77%	27.90%	70.48%	-	-
Horiz. %	167.61%	215.07%	221.24%	221.90%	218.05%	170.48%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Dividend
Div	9,885	4,871	4,871	4,932	4,932	6,015	6,015	39.13%
YoY %	102.94%	0.00%	-1.24%	0.00%	-18.00%	0.00%	-	-
Horiz. %	164.34%	80.98%	80.98%	82.00%	82.00%	100.00%	100.00%	-
Div Payout %	321.38%	30.30%	15.49%	13.58%	15.43%	23.43%	22.13%	-
YoY %	960.66%	95.61%	14.06%	-11.99%	-34.14%	5.87%	-	-
Horiz. %	1,452.24%	136.92%	70.00%	61.36%	69.72%	105.87%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Equity
Net Worth	247,142	317,130	326,224	327,202	321,522	251,384	147,455	40.96%
YoY %	-22.07%	-2.79%	-0.30%	1.77%	27.90%	70.48%	-	-
Horiz. %	167.61%	215.07%	221.24%	221.90%	218.05%	170.48%	100.00%	-
NOSH	247,142	245,837	243,451	244,180	243,577	204,377	204,798	13.30%
YoY %	0.53%	0.98%	-0.30%	0.25%	19.18%	-0.21%	-	-
Horiz. %	120.68%	120.04%	118.87%	119.23%	118.94%	99.79%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Ratio Analysis
NP Margin	0.56%	2.41%	4.30%	5.52%	5.58%	5.53%	6.93%	-
YoY %	-76.76%	-43.95%	-22.10%	-1.08%	0.90%	-20.20%	-	-
Horiz. %	8.08%	34.78%	62.05%	79.65%	80.52%	79.80%	100.00%	-
ROE	1.24%	5.07%	9.64%	11.10%	9.94%	10.21%	18.43%	-
YoY %	-75.54%	-47.41%	-13.15%	11.67%	-2.64%	-44.60%	-	-
Horiz. %	6.73%	27.51%	52.31%	60.23%	53.93%	55.40%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Per Share
RPS	262.87	291.47	311.59	273.71	235.77	228.98	192.88	22.85%
YoY %	-9.81%	-6.46%	13.84%	16.09%	2.97%	18.72%	-	-
Horiz. %	136.29%	151.11%	161.55%	141.91%	122.24%	118.72%	100.00%	-
EPS	1.24	6.54	12.92	14.88	13.12	12.56	13.27	-79.31%
YoY %	-81.04%	-49.38%	-13.17%	13.41%	4.46%	-5.35%	-	-
Horiz. %	9.34%	49.28%	97.36%	112.13%	98.87%	94.65%	100.00%	-
DPS	4.00	2.00	2.00	2.02	2.03	2.94	2.94	22.71%
YoY %	100.00%	0.00%	-0.99%	-0.49%	-30.95%	0.00%	-	-
Horiz. %	136.05%	68.03%	68.03%	68.71%	69.05%	100.00%	100.00%	-
NAPS	1.00	1.29	1.34	1.34	1.32	1.23	0.72	24.40%
YoY %	-22.48%	-3.73%	0.00%	1.52%	7.32%	70.83%	-	-
Horiz. %	138.89%	179.17%	186.11%	186.11%	183.33%	170.83%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 244,180
RPS	77.26	85.22	90.22	79.49	68.30	55.66	46.98	39.19%
YoY %	-9.34%	-5.54%	13.50%	16.38%	22.71%	18.48%	-	-
Horiz. %	164.45%	181.40%	192.04%	169.20%	145.38%	118.48%	100.00%	-
EPS	0.37	1.91	3.74	4.32	3.80	3.05	3.23	-76.32%
YoY %	-80.63%	-48.93%	-13.43%	13.68%	24.59%	-5.57%	-	-
Horiz. %	11.46%	59.13%	115.79%	133.75%	117.65%	94.43%	100.00%	-
DPS	1.18	0.58	0.58	0.59	0.59	0.72	0.72	38.88%
YoY %	103.45%	0.00%	-1.69%	0.00%	-18.06%	0.00%	-	-
Horiz. %	163.89%	80.56%	80.56%	81.94%	81.94%	100.00%	100.00%	-
NAPS	0.2939	0.3772	0.388	0.3891	0.3824	0.299	0.1754	40.94%
YoY %	-22.08%	-2.78%	-0.28%	1.75%	27.89%	70.47%	-	-
Horiz. %	167.56%	215.05%	221.21%	221.84%	218.02%	170.47%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	-
Price	1.01	1.27	1.39	0.74	0.92	1.49	2.20	-
P/RPS	0.38	0.44	0.45	0.27	0.39	0.65	1.14	-51.82%
YoY %	-13.64%	-2.22%	66.67%	-30.77%	-40.00%	-42.98%	-	-
Horiz. %	33.33%	38.60%	39.47%	23.68%	34.21%	57.02%	100.00%	-
P/EPS	81.15	19.42	10.76	4.97	7.01	11.86	16.58	187.43%
YoY %	317.87%	80.48%	116.50%	-29.10%	-40.89%	-28.47%	-	-
Horiz. %	489.45%	117.13%	64.90%	29.98%	42.28%	71.53%	100.00%	-
EY	1.23	5.15	9.29	20.11	14.26	8.43	6.03	-65.24%
YoY %	-76.12%	-44.56%	-53.80%	41.02%	69.16%	39.80%	-	-
Horiz. %	20.40%	85.41%	154.06%	333.50%	236.48%	139.80%	100.00%	-
DY	3.96	1.57	1.44	2.73	2.20	1.98	1.34	105.52%
YoY %	152.23%	9.03%	-47.25%	24.09%	11.11%	47.76%	-	-
Horiz. %	295.52%	117.16%	107.46%	203.73%	164.18%	147.76%	100.00%	-
P/NAPS	1.01	0.98	1.04	0.55	0.70	1.21	3.06	-52.14%
YoY %	3.06%	-5.77%	89.09%	-21.43%	-42.15%	-60.46%	-	-
Horiz. %	33.01%	32.03%	33.99%	17.97%	22.88%	39.54%	100.00%	-

	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	24/11/09	25/08/09	26/05/09	23/02/09	20/11/08	22/08/08	-
Price	1.07	0.99	1.31	1.31	0.75	1.14	1.86	-
P/RPS	0.41	0.34	0.42	0.48	0.32	0.50	0.96	-43.20%
YoY %	20.59%	-19.05%	-12.50%	50.00%	-36.00%	-47.92%	-	-
Horiz. %	42.71%	35.42%	43.75%	50.00%	33.33%	52.08%	100.00%	-
P/EPS	85.97	15.14	10.14	8.80	5.72	9.08	14.02	233.91%
YoY %	467.83%	49.31%	15.23%	53.85%	-37.00%	-35.24%	-	-
Horiz. %	613.20%	107.99%	72.33%	62.77%	40.80%	64.76%	100.00%	-
EY	1.16	6.61	9.86	11.36	17.50	11.02	7.13	-70.09%
YoY %	-82.45%	-32.96%	-13.20%	-35.09%	58.80%	54.56%	-	-
Horiz. %	16.27%	92.71%	138.29%	159.33%	245.44%	154.56%	100.00%	-
DY	3.74	2.02	1.53	1.54	2.70	2.58	1.58	77.33%
YoY %	85.15%	32.03%	-0.65%	-42.96%	4.65%	63.29%	-	-
Horiz. %	236.71%	127.85%	96.84%	97.47%	170.89%	163.29%	100.00%	-
P/NAPS	1.07	0.77	0.98	0.98	0.57	0.93	2.58	-44.29%
YoY %	38.96%	-21.43%	0.00%	71.93%	-38.71%	-63.95%	-	-
Horiz. %	41.47%	29.84%	37.98%	37.98%	22.09%	36.05%	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