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

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 13.67%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 649,657 716,547 758,571 668,355 574,275 467,988 395,010 39.20%
PBT 4,775 20,402 35,552 39,771 34,206 28,962 29,446 -70.16%
Tax -1,158 -3,145 -2,915 -2,908 -2,169 -3,104 -2,087 -32.40%
NP 3,617 17,257 32,637 36,863 32,037 25,858 27,359 -73.95%
-
NP to SH 3,076 16,078 31,443 36,331 31,962 25,672 27,177 -76.50%
-
Tax Rate 24.25% 15.42% 8.20% 7.31% 6.34% 10.72% 7.09% -
Total Cost 646,040 699,290 725,934 631,492 542,238 442,130 367,651 45.46%
-
Net Worth 247,142 317,130 326,224 327,202 321,522 251,384 147,455 40.96%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,885 4,871 4,871 4,932 4,932 6,015 6,015 39.13%
Div Payout % 321.38% 30.30% 15.49% 13.58% 15.43% 23.43% 22.13% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 247,142 317,130 326,224 327,202 321,522 251,384 147,455 40.96%
NOSH 247,142 245,837 243,451 244,180 243,577 204,377 204,798 13.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.56% 2.41% 4.30% 5.52% 5.58% 5.53% 6.93% -
ROE 1.24% 5.07% 9.64% 11.10% 9.94% 10.21% 18.43% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 262.87 291.47 311.59 273.71 235.77 228.98 192.88 22.85%
EPS 1.24 6.54 12.92 14.88 13.12 12.56 13.27 -79.31%
DPS 4.00 2.00 2.00 2.02 2.03 2.94 2.94 22.71%
NAPS 1.00 1.29 1.34 1.34 1.32 1.23 0.72 24.40%
Adjusted Per Share Value based on latest NOSH - 244,180
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 77.26 85.22 90.22 79.49 68.30 55.66 46.98 39.19%
EPS 0.37 1.91 3.74 4.32 3.80 3.05 3.23 -76.32%
DPS 1.18 0.58 0.58 0.59 0.59 0.72 0.72 38.88%
NAPS 0.2939 0.3772 0.388 0.3891 0.3824 0.299 0.1754 40.94%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 81.15 19.42 10.76 4.97 7.01 11.86 16.58 187.43%
EY 1.23 5.15 9.29 20.11 14.26 8.43 6.03 -65.24%
DY 3.96 1.57 1.44 2.73 2.20 1.98 1.34 105.52%
P/NAPS 1.01 0.98 1.04 0.55 0.70 1.21 3.06 -52.14%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
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%
P/EPS 85.97 15.14 10.14 8.80 5.72 9.08 14.02 233.91%
EY 1.16 6.61 9.86 11.36 17.50 11.02 7.13 -70.09%
DY 3.74 2.02 1.53 1.54 2.70 2.58 1.58 77.33%
P/NAPS 1.07 0.77 0.98 0.98 0.57 0.93 2.58 -44.29%

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