[SEM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 211.59%
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,771,856 1,783,645 839,975 2,809,087 2,014,019 1,333,797 657,129 160.83%
PBT 128,111 89,629 45,663 92,899 44,040 29,293 20,406 239.93%
Tax -52,146 -29,605 -14,453 -34,059 -17,997 -12,149 -6,868 285.82%
NP 75,965 60,024 31,210 58,840 26,043 17,144 13,538 215.44%
-
NP to SH 63,806 50,148 24,375 44,348 14,233 12,799 11,685 209.77%
-
Tax Rate 40.70% 33.03% 31.65% 36.66% 40.87% 41.47% 33.66% -
Total Cost 2,695,891 1,723,621 808,765 2,750,247 1,987,976 1,316,653 643,591 159.62%
-
Net Worth 124,570 110,829 114,321 89,992 58,793 57,330 77,579 37.08%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 29,284 29,284 - 18,021 18,021 18,021 - -
Div Payout % 45.90% 58.40% - 40.64% 126.62% 140.80% - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 124,570 110,829 114,321 89,992 58,793 57,330 77,579 37.08%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 2.74% 3.37% 3.72% 2.09% 1.29% 1.29% 2.06% -
ROE 51.22% 45.25% 21.32% 49.28% 24.21% 22.33% 15.06% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 246.10 158.36 74.58 249.40 178.81 118.42 58.19 161.29%
EPS 5.66 4.45 2.16 3.93 1.26 1.13 1.03 211.07%
DPS 2.60 2.60 0.00 1.60 1.60 1.60 0.00 -
NAPS 0.1106 0.0984 0.1015 0.0799 0.0522 0.0509 0.0687 37.32%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 224.74 144.61 68.10 227.76 163.29 108.14 53.28 160.83%
EPS 5.17 4.07 1.98 3.60 1.15 1.04 0.95 209.07%
DPS 2.37 2.37 0.00 1.46 1.46 1.46 0.00 -
NAPS 0.101 0.0899 0.0927 0.073 0.0477 0.0465 0.0629 37.08%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.56 1.39 1.43 1.50 1.53 1.44 1.40 -
P/RPS 0.63 0.88 1.92 0.60 0.86 1.22 2.41 -59.08%
P/EPS 27.54 31.22 66.08 38.10 121.08 126.72 135.30 -65.36%
EY 3.63 3.20 1.51 2.62 0.83 0.79 0.74 188.42%
DY 1.67 1.87 0.00 1.07 1.05 1.11 0.00 -
P/NAPS 14.10 14.13 14.09 18.77 29.31 28.29 20.38 -21.75%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 -
Price 1.70 1.56 1.41 1.45 1.50 1.53 1.40 -
P/RPS 0.69 0.99 1.89 0.58 0.84 1.29 2.41 -56.52%
P/EPS 30.01 35.04 65.15 36.83 118.70 134.64 135.30 -63.32%
EY 3.33 2.85 1.53 2.72 0.84 0.74 0.74 172.31%
DY 1.53 1.67 0.00 1.10 1.07 1.05 0.00 -
P/NAPS 15.37 15.85 13.89 18.15 28.74 30.06 20.38 -17.13%

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