[SEM] QoQ 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- -80.6%
YoY- -90.94%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 705,307 1,066,448 976,920 992,425 988,211 943,670 839,975 -10.98%
PBT 21,881 40,009 26,117 14,231 38,482 43,963 45,663 -38.73%
Tax -4,079 -12,883 -9,397 -5,700 -22,541 -15,152 -14,453 -56.94%
NP 17,802 27,126 16,720 8,531 15,941 28,811 31,210 -31.19%
-
NP to SH 14,382 25,364 15,675 2,650 13,657 25,771 24,375 -29.62%
-
Tax Rate 18.64% 32.20% 35.98% 40.05% 58.58% 34.47% 31.65% -
Total Cost 687,505 1,039,322 960,200 983,894 972,270 914,859 808,765 -10.25%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 2.52% 2.54% 1.71% 0.86% 1.61% 3.05% 3.72% -
ROE 11.63% 22.01% 10.47% 1.96% 10.96% 23.25% 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 63.58 96.07 88.01 89.04 87.74 83.78 74.58 -10.08%
EPS 1.30 2.28 1.41 0.24 1.21 2.29 2.16 -28.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 57.18 86.47 79.21 80.46 80.12 76.51 68.10 -10.98%
EPS 1.17 2.06 1.27 0.21 1.11 2.09 1.98 -29.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 3.13 2.08 2.32 2.17 1.78 1.66 1.92 38.47%
P/EPS 153.50 87.53 144.47 811.74 128.66 60.75 66.08 75.30%
EY 0.65 1.14 0.69 0.12 0.78 1.65 1.51 -42.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 3.15 2.08 2.32 2.09 1.94 1.86 1.89 40.52%
P/EPS 154.27 87.53 144.47 782.30 140.20 68.18 65.15 77.56%
EY 0.65 1.14 0.69 0.13 0.71 1.47 1.53 -43.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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