[T7GLOBAL] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 66.36%
YoY- 20.77%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 335,432 195,238 171,032 123,440 171,067 165,565 101,755 21.98%
PBT 31,960 12,875 9,551 3,873 4,985 5,255 3,775 42.73%
Tax -13,459 -4,054 -2,138 -1,062 0 789 0 -
NP 18,501 8,821 7,413 2,811 4,985 6,044 3,775 30.31%
-
NP to SH 18,697 8,930 7,394 3,104 415 4,289 1,717 48.85%
-
Tax Rate 42.11% 31.49% 22.39% 27.42% 0.00% -15.01% 0.00% -
Total Cost 316,931 186,417 163,619 120,629 166,082 159,521 97,980 21.59%
-
Net Worth 311,516 273,691 215,777 210,947 194,242 141,596 125,092 16.41%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - 2,258 - - -
Div Payout % - - - - 544.25% - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 311,516 273,691 215,777 210,947 194,242 141,596 125,092 16.41%
NOSH 759,054 757,054 633,854 531,854 501,579 419,452 381,546 12.14%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.52% 4.52% 4.33% 2.28% 2.91% 3.65% 3.71% -
ROE 6.00% 3.26% 3.43% 1.47% 0.21% 3.03% 1.37% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 45.22 26.39 27.74 23.99 37.87 39.76 26.84 9.07%
EPS 2.49 1.19 1.20 0.55 1.01 1.45 1.00 16.41%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.42 0.37 0.35 0.41 0.43 0.34 0.33 4.09%
Adjusted Per Share Value based on latest NOSH - 757,054
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 39.89 23.22 20.34 14.68 20.35 19.69 12.10 21.98%
EPS 2.22 1.06 0.88 0.37 0.05 0.51 0.20 49.32%
DPS 0.00 0.00 0.00 0.00 0.27 0.00 0.00 -
NAPS 0.3705 0.3255 0.2566 0.2509 0.231 0.1684 0.1488 16.41%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.48 0.315 0.335 0.40 0.44 0.425 0.39 -
P/RPS 1.06 1.19 1.21 1.67 1.16 1.07 1.45 -5.08%
P/EPS 19.04 26.09 27.93 66.30 478.94 41.27 86.10 -22.22%
EY 5.25 3.83 3.58 1.51 0.21 2.42 1.16 28.59%
DY 0.00 0.00 0.00 0.00 1.14 0.00 0.00 -
P/NAPS 1.14 0.85 0.96 0.98 1.02 1.25 1.18 -0.57%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 23/11/22 24/11/21 26/11/20 28/11/19 28/11/18 20/11/17 -
Price 0.465 0.35 0.39 0.43 0.45 0.365 0.40 -
P/RPS 1.03 1.33 1.41 1.79 1.19 0.92 1.49 -5.96%
P/EPS 18.45 28.99 32.52 71.27 489.82 35.44 88.31 -22.96%
EY 5.42 3.45 3.08 1.40 0.20 2.82 1.13 29.84%
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 1.11 0.95 1.11 1.05 1.05 1.07 1.21 -1.42%

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