[T7GLOBAL] YoY TTM Result on 30-Sep-2021 [#3]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 23.8%
YoY- 26.62%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 505,843 288,551 236,958 184,661 215,941 268,306 139,038 24.00%
PBT 52,138 21,691 13,065 6,930 7,943 11,288 12,877 26.23%
Tax -22,313 -7,313 -5,173 3,281 1,825 -3,358 694 -
NP 29,825 14,378 7,892 10,211 9,768 7,930 13,571 14.01%
-
NP to SH 30,025 12,050 12,416 9,806 3,789 4,454 10,777 18.61%
-
Tax Rate 42.80% 33.71% 39.59% -47.34% -22.98% 29.75% -5.39% -
Total Cost 476,018 274,173 229,066 174,450 206,173 260,376 125,467 24.87%
-
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 - 3,287 6,165 - - - - -
Div Payout % - 27.29% 49.65% - - - - -
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 5.90% 4.98% 3.33% 5.53% 4.52% 2.96% 9.76% -
ROE 9.64% 4.40% 5.75% 4.65% 1.95% 3.15% 8.62% -
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 68.20 39.01 38.44 35.89 47.80 64.43 36.68 10.88%
EPS 4.05 1.63 2.01 1.91 0.84 1.07 2.84 6.09%
DPS 0.00 0.44 1.00 0.00 0.00 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 - 633,854
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 60.16 34.32 28.18 21.96 25.68 31.91 16.54 23.99%
EPS 3.57 1.43 1.48 1.17 0.45 0.53 1.28 18.63%
DPS 0.00 0.39 0.73 0.00 0.00 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 0.70 0.81 0.87 1.11 0.92 0.66 1.06 -6.67%
P/EPS 11.86 19.34 16.63 20.99 52.46 39.74 13.72 -2.39%
EY 8.43 5.17 6.01 4.76 1.91 2.52 7.29 2.44%
DY 0.00 1.41 2.99 0.00 0.00 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 0.68 0.90 1.01 1.20 0.94 0.57 1.09 -7.55%
P/EPS 11.49 21.49 19.37 22.56 53.65 34.13 14.07 -3.31%
EY 8.71 4.65 5.16 4.43 1.86 2.93 7.11 3.43%
DY 0.00 1.27 2.56 0.00 0.00 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