[SEM] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 15.12%
YoY- 398.0%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 4,024,004 3,901,226 3,764,281 3,566,920 3,258,932 2,991,931 2,809,085 27.15%
PBT 118,839 122,793 142,339 176,965 153,231 118,162 92,905 17.88%
Tax -50,521 -52,790 -57,846 -68,210 -51,517 -41,647 -34,062 30.15%
NP 68,318 70,003 84,493 108,755 101,714 76,515 58,843 10.49%
-
NP to SH 57,346 57,753 66,453 93,046 80,824 56,173 43,483 20.32%
-
Tax Rate 42.51% 42.99% 40.64% 38.54% 33.62% 35.25% 36.66% -
Total Cost 3,955,686 3,831,223 3,679,788 3,458,165 3,157,218 2,915,416 2,750,242 27.50%
-
Net Worth 115,222 149,745 135,531 124,570 110,829 114,321 89,992 17.96%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 115,222 149,745 135,531 124,570 110,829 114,321 89,992 17.96%
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
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.70% 1.79% 2.24% 3.05% 3.12% 2.56% 2.09% -
ROE 49.77% 38.57% 49.03% 74.69% 72.93% 49.14% 48.32% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 362.51 351.45 337.73 316.69 289.34 265.64 249.40 28.40%
EPS 5.17 5.20 5.96 8.26 7.18 4.99 3.86 21.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.1349 0.1216 0.1106 0.0984 0.1015 0.0799 19.11%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 326.26 316.30 305.20 289.20 264.23 242.58 227.76 27.15%
EPS 4.65 4.68 5.39 7.54 6.55 4.55 3.53 20.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.1214 0.1099 0.101 0.0899 0.0927 0.073 17.90%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.00 2.04 1.93 1.56 1.39 1.43 1.50 -
P/RPS 0.55 0.58 0.57 0.49 0.48 0.54 0.60 -5.65%
P/EPS 38.71 39.21 32.37 18.88 19.37 28.67 38.85 -0.24%
EY 2.58 2.55 3.09 5.30 5.16 3.49 2.57 0.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.27 15.12 15.87 14.10 14.13 14.09 18.77 1.77%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 -
Price 2.00 2.04 1.86 1.70 1.56 1.41 1.45 -
P/RPS 0.55 0.58 0.55 0.54 0.54 0.53 0.58 -3.48%
P/EPS 38.71 39.21 31.20 20.58 21.74 28.27 37.56 2.03%
EY 2.58 2.55 3.21 4.86 4.60 3.54 2.66 -2.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.27 15.12 15.30 15.37 15.85 13.89 18.15 4.08%

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