[SEM] QoQ 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- -16.65%
YoY- 108.6%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 992,425 988,211 943,670 839,975 795,064 680,223 676,669 28.99%
PBT 14,231 38,482 43,963 45,663 48,857 14,748 8,894 36.68%
Tax -5,700 -22,541 -15,152 -14,453 -16,064 -5,848 -5,282 5.19%
NP 8,531 15,941 28,811 31,210 32,793 8,900 3,612 77.07%
-
NP to SH 2,650 13,657 25,771 24,375 29,243 1,435 1,120 77.28%
-
Tax Rate 40.05% 58.58% 34.47% 31.65% 32.88% 39.65% 59.39% -
Total Cost 983,894 972,270 914,859 808,765 762,271 671,323 673,057 28.71%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 0.86% 1.61% 3.05% 3.72% 4.12% 1.31% 0.53% -
ROE 1.96% 10.96% 23.25% 21.32% 32.49% 2.44% 1.95% -
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 89.04 87.74 83.78 74.58 70.59 60.39 60.08 29.89%
EPS 0.24 1.21 2.29 2.16 2.60 0.13 0.10 78.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 80.46 80.12 76.51 68.10 64.46 55.15 54.86 28.99%
EPS 0.21 1.11 2.09 1.98 2.37 0.12 0.09 75.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.17 1.78 1.66 1.92 2.12 2.53 2.40 -6.47%
P/EPS 811.74 128.66 60.75 66.08 57.77 1,200.88 1,448.14 -31.94%
EY 0.12 0.78 1.65 1.51 1.73 0.08 0.07 43.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 2.09 1.94 1.86 1.89 2.05 2.48 2.55 -12.38%
P/EPS 782.30 140.20 68.18 65.15 55.85 1,177.34 1,538.65 -36.21%
EY 0.13 0.71 1.47 1.53 1.79 0.08 0.06 67.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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