[SEM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 7.57%
YoY- 54.76%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,089,275 2,043,368 976,920 3,764,280 2,771,856 1,783,645 839,975 83.47%
PBT 69,976 66,126 26,117 144,520 128,111 89,629 45,663 32.88%
Tax -8,324 -22,280 -9,397 -57,846 -52,146 -29,605 -14,453 -30.75%
NP 61,652 43,846 16,720 86,674 75,965 60,024 31,210 57.37%
-
NP to SH 55,425 41,039 15,675 68,634 63,806 50,148 24,375 72.83%
-
Tax Rate 11.90% 33.69% 35.98% 40.03% 40.70% 33.03% 31.65% -
Total Cost 2,027,623 1,999,522 960,200 3,677,606 2,695,891 1,723,621 808,765 84.44%
-
Net Worth 123,690 115,222 149,745 135,531 124,570 110,829 114,321 5.38%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 59,903 59,942 - 28,978 29,284 29,284 - -
Div Payout % 108.08% 146.06% - 42.22% 45.90% 58.40% - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 123,690 115,222 149,745 135,531 124,570 110,829 114,321 5.38%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.95% 2.15% 1.71% 2.30% 2.74% 3.37% 3.72% -
ROE 44.81% 35.62% 10.47% 50.64% 51.22% 45.25% 21.32% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 188.34 184.08 88.01 337.73 246.10 158.36 74.58 85.33%
EPS 4.99 3.70 1.41 6.11 5.66 4.45 2.16 74.66%
DPS 5.40 5.40 0.00 2.60 2.60 2.60 0.00 -
NAPS 0.1115 0.1038 0.1349 0.1216 0.1106 0.0984 0.1015 6.45%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 169.39 165.67 79.21 305.20 224.74 144.61 68.10 83.47%
EPS 4.49 3.33 1.27 5.56 5.17 4.07 1.98 72.51%
DPS 4.86 4.86 0.00 2.35 2.37 2.37 0.00 -
NAPS 0.1003 0.0934 0.1214 0.1099 0.101 0.0899 0.0927 5.38%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.99 2.00 2.04 1.93 1.56 1.39 1.43 -
P/RPS 1.06 1.09 2.32 0.57 0.63 0.88 1.92 -32.67%
P/EPS 39.83 54.10 144.47 31.34 27.54 31.22 66.08 -28.62%
EY 2.51 1.85 0.69 3.19 3.63 3.20 1.51 40.28%
DY 2.71 2.70 0.00 1.35 1.67 1.87 0.00 -
P/NAPS 17.85 19.27 15.12 15.87 14.10 14.13 14.09 17.06%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 24/08/23 25/05/23 28/02/23 29/11/22 25/08/22 26/05/22 -
Price 2.00 2.00 2.04 1.86 1.70 1.56 1.41 -
P/RPS 1.06 1.09 2.32 0.55 0.69 0.99 1.89 -31.96%
P/EPS 40.03 54.10 144.47 30.21 30.01 35.04 65.15 -27.70%
EY 2.50 1.85 0.69 3.31 3.33 2.85 1.53 38.68%
DY 2.70 2.70 0.00 1.40 1.53 1.67 0.00 -
P/NAPS 17.94 19.27 15.12 15.30 15.37 15.85 13.89 18.58%

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