[SEM] QoQ 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- 1937.84%
YoY- 558.03%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 988,211 943,670 839,975 795,064 680,223 676,669 657,129 31.22%
PBT 38,482 43,963 45,663 48,857 14,748 8,894 20,406 52.58%
Tax -22,541 -15,152 -14,453 -16,064 -5,848 -5,282 -6,868 120.68%
NP 15,941 28,811 31,210 32,793 8,900 3,612 13,538 11.49%
-
NP to SH 13,657 25,771 24,375 29,243 1,435 1,120 11,685 10.94%
-
Tax Rate 58.58% 34.47% 31.65% 32.88% 39.65% 59.39% 33.66% -
Total Cost 972,270 914,859 808,765 762,271 671,323 673,057 643,591 31.62%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 1.61% 3.05% 3.72% 4.12% 1.31% 0.53% 2.06% -
ROE 10.96% 23.25% 21.32% 32.49% 2.44% 1.95% 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 87.74 83.78 74.58 70.59 60.39 60.08 58.19 31.45%
EPS 1.21 2.29 2.16 2.60 0.13 0.10 1.03 11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 80.12 76.51 68.10 64.46 55.15 54.86 53.28 31.22%
EPS 1.11 2.09 1.98 2.37 0.12 0.09 0.95 10.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 1.78 1.66 1.92 2.12 2.53 2.40 2.41 -18.27%
P/EPS 128.66 60.75 66.08 57.77 1,200.88 1,448.14 135.30 -3.29%
EY 0.78 1.65 1.51 1.73 0.08 0.07 0.74 3.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 1.94 1.86 1.89 2.05 2.48 2.55 2.41 -13.45%
P/EPS 140.20 68.18 65.15 55.85 1,177.34 1,538.65 135.30 2.39%
EY 0.71 1.47 1.53 1.79 0.08 0.06 0.74 -2.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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