[SEM] QoQ Quarter Result on 30-Sep-2023 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -43.3%
YoY- 5.31%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 751,797 684,214 694,496 705,307 1,066,448 976,920 992,425 -16.91%
PBT 30,732 18,074 -47,351 21,881 40,009 26,117 14,231 67.15%
Tax -10,973 -6,003 271,293 -4,079 -12,883 -9,397 -5,700 54.81%
NP 19,759 12,071 223,942 17,802 27,126 16,720 8,531 75.14%
-
NP to SH 20,497 12,838 221,079 14,382 25,364 15,675 2,650 291.59%
-
Tax Rate 35.71% 33.21% - 18.64% 32.20% 35.98% 40.05% -
Total Cost 732,038 672,143 470,554 687,505 1,039,322 960,200 983,894 -17.90%
-
Net Worth 363,663 373,090 360,114 123,690 115,222 149,745 135,531 93.21%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 363,663 373,090 360,114 123,690 115,222 149,745 135,531 93.21%
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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.63% 1.76% 32.25% 2.52% 2.54% 1.71% 0.86% -
ROE 5.64% 3.44% 61.39% 11.63% 22.01% 10.47% 1.96% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 67.79 61.69 62.62 63.58 96.07 88.01 89.04 -16.63%
EPS 1.85 1.16 19.93 1.30 2.28 1.41 0.24 290.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3279 0.3364 0.3247 0.1115 0.1038 0.1349 0.1216 93.85%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 60.95 55.47 56.31 57.18 86.47 79.21 80.46 -16.91%
EPS 1.66 1.04 17.92 1.17 2.06 1.27 0.21 297.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.3025 0.292 0.1003 0.0934 0.1214 0.1099 93.21%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.00 2.00 2.00 1.99 2.00 2.04 1.93 -
P/RPS 2.95 3.24 3.19 3.13 2.08 2.32 2.17 22.74%
P/EPS 108.22 172.78 10.03 153.50 87.53 144.47 811.74 -73.93%
EY 0.92 0.58 9.97 0.65 1.14 0.69 0.12 289.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.10 5.95 6.16 17.85 19.27 15.12 15.87 -47.16%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 22/08/24 29/05/24 29/02/24 24/11/23 24/08/23 25/05/23 28/02/23 -
Price 1.99 1.98 2.00 2.00 2.00 2.04 1.86 -
P/RPS 2.94 3.21 3.19 3.15 2.08 2.32 2.09 25.57%
P/EPS 107.68 171.05 10.03 154.27 87.53 144.47 782.30 -73.37%
EY 0.93 0.58 9.97 0.65 1.14 0.69 0.13 271.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.07 5.89 6.16 17.94 19.27 15.12 15.30 -46.03%

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