[SEM] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -45.04%
YoY- 108.6%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,764,280 2,771,856 1,783,645 839,975 2,809,087 2,014,019 1,333,797 99.33%
PBT 144,520 128,111 89,629 45,663 92,899 44,040 29,293 188.96%
Tax -57,846 -52,146 -29,605 -14,453 -34,059 -17,997 -12,149 182.21%
NP 86,674 75,965 60,024 31,210 58,840 26,043 17,144 193.69%
-
NP to SH 68,634 63,806 50,148 24,375 44,348 14,233 12,799 205.43%
-
Tax Rate 40.03% 40.70% 33.03% 31.65% 36.66% 40.87% 41.47% -
Total Cost 3,677,606 2,695,891 1,723,621 808,765 2,750,247 1,987,976 1,316,653 97.96%
-
Net Worth 135,531 124,570 110,829 114,321 89,992 58,793 57,330 77.18%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 28,978 29,284 29,284 - 18,021 18,021 18,021 37.13%
Div Payout % 42.22% 45.90% 58.40% - 40.64% 126.62% 140.80% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 135,531 124,570 110,829 114,321 89,992 58,793 57,330 77.18%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.30% 2.74% 3.37% 3.72% 2.09% 1.29% 1.29% -
ROE 50.64% 51.22% 45.25% 21.32% 49.28% 24.21% 22.33% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 337.73 246.10 158.36 74.58 249.40 178.81 118.42 100.72%
EPS 6.11 5.66 4.45 2.16 3.93 1.26 1.13 207.11%
DPS 2.60 2.60 2.60 0.00 1.60 1.60 1.60 38.09%
NAPS 0.1216 0.1106 0.0984 0.1015 0.0799 0.0522 0.0509 78.42%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 305.20 224.74 144.61 68.10 227.76 163.29 108.14 99.33%
EPS 5.56 5.17 4.07 1.98 3.60 1.15 1.04 204.81%
DPS 2.35 2.37 2.37 0.00 1.46 1.46 1.46 37.22%
NAPS 0.1099 0.101 0.0899 0.0927 0.073 0.0477 0.0465 77.15%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.93 1.56 1.39 1.43 1.50 1.53 1.44 -
P/RPS 0.57 0.63 0.88 1.92 0.60 0.86 1.22 -39.70%
P/EPS 31.34 27.54 31.22 66.08 38.10 121.08 126.72 -60.49%
EY 3.19 3.63 3.20 1.51 2.62 0.83 0.79 152.93%
DY 1.35 1.67 1.87 0.00 1.07 1.05 1.11 13.89%
P/NAPS 15.87 14.10 14.13 14.09 18.77 29.31 28.29 -31.90%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 1.86 1.70 1.56 1.41 1.45 1.50 1.53 -
P/RPS 0.55 0.69 0.99 1.89 0.58 0.84 1.29 -43.26%
P/EPS 30.21 30.01 35.04 65.15 36.83 118.70 134.64 -62.97%
EY 3.31 3.33 2.85 1.53 2.72 0.84 0.74 170.73%
DY 1.40 1.53 1.67 0.00 1.10 1.07 1.05 21.07%
P/NAPS 15.30 15.37 15.85 13.89 18.15 28.74 30.06 -36.17%

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