[T7GLOBAL] YoY TTM Result on 31-Mar-2022 [#1]

Stock
[T7GLOBAL] T7 GLOBAL BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 7.87%
YoY- 17.07%
Quarter Report
Latest QR
Upcoming QR
T7GLOBAL's Result
T7GLOBAL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 624,709 397,705 274,104 192,817 224,797 211,208 230,109 18.09%
PBT 53,555 37,662 19,168 8,856 7,587 8,228 11,418 29.34%
Tax -21,047 -16,123 -5,698 -4,473 4,813 1,855 -4,146 31.06%
NP 32,508 21,539 13,470 4,383 12,400 10,083 7,272 28.31%
-
NP to SH 33,452 21,781 11,341 9,687 7,229 5,949 3,575 45.11%
-
Tax Rate 39.30% 42.81% 29.73% 50.51% -63.44% -22.54% 36.31% -
Total Cost 592,201 376,166 260,634 188,434 212,397 201,125 222,837 17.67%
-
Net Worth 326,351 295,882 266,294 215,777 210,003 144,198 141,771 14.89%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 9,452 - - - - -
Div Payout % - - 83.35% - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 326,351 295,882 266,294 215,777 210,003 144,198 141,771 14.89%
NOSH 759,055 757,054 757,054 633,854 531,854 419,452 419,452 10.38%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 5.20% 5.42% 4.91% 2.27% 5.52% 4.77% 3.16% -
ROE 10.25% 7.36% 4.26% 4.49% 3.44% 4.13% 2.52% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 84.23 53.77 37.06 31.28 44.96 51.26 55.19 7.29%
EPS 4.51 2.94 1.53 1.57 1.45 1.44 0.86 31.77%
DPS 0.00 0.00 1.28 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.40 0.36 0.35 0.42 0.35 0.34 4.38%
Adjusted Per Share Value based on latest NOSH - 757,054
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 74.30 47.30 32.60 22.93 26.74 25.12 27.37 18.09%
EPS 3.98 2.59 1.35 1.15 0.86 0.71 0.43 44.85%
DPS 0.00 0.00 1.12 0.00 0.00 0.00 0.00 -
NAPS 0.3881 0.3519 0.3167 0.2566 0.2498 0.1715 0.1686 14.89%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.525 0.40 0.355 0.395 0.31 0.535 0.53 -
P/RPS 0.62 0.74 0.96 1.26 0.69 1.04 0.96 -7.02%
P/EPS 11.64 13.58 23.15 25.14 21.44 37.05 61.82 -24.27%
EY 8.59 7.36 4.32 3.98 4.66 2.70 1.62 32.01%
DY 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.00 0.99 1.13 0.74 1.53 1.56 -4.40%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 24/05/23 25/05/22 28/05/21 30/06/20 28/05/19 22/05/18 -
Price 0.51 0.415 0.355 0.375 0.385 0.44 0.48 -
P/RPS 0.61 0.77 0.96 1.20 0.86 0.86 0.87 -5.74%
P/EPS 11.31 14.09 23.15 23.87 26.63 30.47 55.99 -23.38%
EY 8.84 7.10 4.32 4.19 3.76 3.28 1.79 30.46%
DY 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.04 0.99 1.07 0.92 1.26 1.41 -3.19%

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