[T7GLOBAL] YoY Cumulative Quarter Result on 30-Sep-2024 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
27-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 74.84%
YoY- 42.53%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 458,936 335,432 195,238 171,032 123,440 171,067 165,565 18.50%
PBT 41,097 31,960 12,875 9,551 3,873 4,985 5,255 40.84%
Tax -11,685 -13,459 -4,054 -2,138 -1,062 0 789 -
NP 29,412 18,501 8,821 7,413 2,811 4,985 6,044 30.14%
-
NP to SH 26,649 18,697 8,930 7,394 3,104 415 4,289 35.55%
-
Tax Rate 28.43% 42.11% 31.49% 22.39% 27.42% 0.00% -15.01% -
Total Cost 429,524 316,931 186,417 163,619 120,629 166,082 159,521 17.93%
-
Net Worth 350,644 311,516 273,691 215,777 210,947 194,242 141,596 16.29%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 2,258 - -
Div Payout % - - - - - 544.25% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 350,644 311,516 273,691 215,777 210,947 194,242 141,596 16.29%
NOSH 701,289 759,054 757,054 633,854 531,854 501,579 419,452 8.93%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.41% 5.52% 4.52% 4.33% 2.28% 2.91% 3.65% -
ROE 7.60% 6.00% 3.26% 3.43% 1.47% 0.21% 3.03% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 65.44 45.22 26.39 27.74 23.99 37.87 39.76 8.65%
EPS 3.80 2.49 1.19 1.20 0.55 1.01 1.45 17.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.50 0.42 0.37 0.35 0.41 0.43 0.34 6.63%
Adjusted Per Share Value based on latest NOSH - 651,828
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.19 39.61 23.05 20.19 14.58 20.20 19.55 18.50%
EPS 3.15 2.21 1.05 0.87 0.37 0.05 0.51 35.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.27 0.00 -
NAPS 0.414 0.3678 0.3232 0.2548 0.2491 0.2294 0.1672 16.29%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.45 0.48 0.315 0.335 0.40 0.44 0.425 -
P/RPS 0.69 1.06 1.19 1.21 1.67 1.16 1.07 -7.04%
P/EPS 11.84 19.04 26.09 27.93 66.30 478.94 41.27 -18.77%
EY 8.44 5.25 3.83 3.58 1.51 0.21 2.42 23.12%
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.00 -
P/NAPS 0.90 1.14 0.85 0.96 0.98 1.02 1.25 -5.32%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 22/11/23 23/11/22 24/11/21 26/11/20 28/11/19 28/11/18 -
Price 0.505 0.465 0.35 0.39 0.43 0.45 0.365 -
P/RPS 0.77 1.03 1.33 1.41 1.79 1.19 0.92 -2.92%
P/EPS 13.29 18.45 28.99 32.52 71.27 489.82 35.44 -15.06%
EY 7.52 5.42 3.45 3.08 1.40 0.20 2.82 17.74%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.00 -
P/NAPS 1.01 1.11 0.95 1.11 1.05 1.05 1.07 -0.95%

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