[SEM] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 28.13%
YoY- -88.89%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 943,670 839,975 795,064 680,223 676,669 657,129 591,417 36.66%
PBT 43,963 45,663 48,857 14,748 8,894 20,406 13,659 118.46%
Tax -15,152 -14,453 -16,064 -5,848 -5,282 -6,868 -8,137 51.52%
NP 28,811 31,210 32,793 8,900 3,612 13,538 5,522 201.73%
-
NP to SH 25,771 24,375 29,243 1,435 1,120 11,685 4,444 223.81%
-
Tax Rate 34.47% 31.65% 32.88% 39.65% 59.39% 33.66% 59.57% -
Total Cost 914,859 808,765 762,271 671,323 673,057 643,591 585,895 34.70%
-
Net Worth 110,829 114,321 89,992 58,793 57,330 77,579 67,002 39.99%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 110,829 114,321 89,992 58,793 57,330 77,579 67,002 39.99%
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
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.05% 3.72% 4.12% 1.31% 0.53% 2.06% 0.93% -
ROE 23.25% 21.32% 32.49% 2.44% 1.95% 15.06% 6.63% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 83.78 74.58 70.59 60.39 60.08 58.19 52.17 37.25%
EPS 2.29 2.16 2.60 0.13 0.10 1.03 0.39 226.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.1015 0.0799 0.0522 0.0509 0.0687 0.0591 40.60%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 76.51 68.10 64.46 55.15 54.86 53.28 47.95 36.66%
EPS 2.09 1.98 2.37 0.12 0.09 0.95 0.36 224.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.0927 0.073 0.0477 0.0465 0.0629 0.0543 40.07%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.39 1.43 1.50 1.53 1.44 1.40 1.36 -
P/RPS 1.66 1.92 2.12 2.53 2.40 2.41 2.61 -26.10%
P/EPS 60.75 66.08 57.77 1,200.88 1,448.14 135.30 346.95 -68.80%
EY 1.65 1.51 1.73 0.08 0.07 0.74 0.29 219.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.13 14.09 18.77 29.31 28.29 20.38 23.01 -27.81%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 26/02/21 -
Price 1.56 1.41 1.45 1.50 1.53 1.40 1.30 -
P/RPS 1.86 1.89 2.05 2.48 2.55 2.41 2.49 -17.71%
P/EPS 68.18 65.15 55.85 1,177.34 1,538.65 135.30 331.64 -65.26%
EY 1.47 1.53 1.79 0.08 0.06 0.74 0.30 189.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.85 13.89 18.15 28.74 30.06 20.38 22.00 -19.68%

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