[SEM] YoY Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -77.16%
YoY- -35.69%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 976,920 839,975 657,129 619,292 583,731 535,688 522,528 10.98%
PBT 26,117 45,663 20,406 19,744 16,088 12,209 10,900 15.66%
Tax -9,397 -14,453 -6,868 -8,374 -4,934 -3,276 -2,895 21.67%
NP 16,720 31,210 13,538 11,370 11,154 8,933 8,005 13.05%
-
NP to SH 15,675 24,375 11,685 11,371 11,145 8,933 8,005 11.84%
-
Tax Rate 35.98% 31.65% 33.66% 42.41% 30.67% 26.83% 26.56% -
Total Cost 960,200 808,765 643,591 607,922 572,577 526,755 514,523 10.95%
-
Net Worth 149,745 114,321 77,579 113,293 85,805 82,945 -8,994 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 149,745 114,321 77,579 113,293 85,805 82,945 -8,994 -
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.71% 3.72% 2.06% 1.84% 1.91% 1.67% 1.53% -
ROE 10.47% 21.32% 15.06% 10.04% 12.99% 10.77% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 88.01 74.58 58.19 53.84 52.04 48.24 47.06 10.99%
EPS 1.41 2.16 1.03 0.99 0.99 0.80 0.72 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1015 0.0687 0.0985 0.0765 0.0747 -0.0081 -
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 79.21 68.10 53.28 50.21 47.33 43.43 42.37 10.98%
EPS 1.27 1.98 0.95 0.92 0.90 0.72 0.65 11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0927 0.0629 0.0919 0.0696 0.0673 -0.0073 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.04 1.43 1.40 1.36 1.48 1.50 1.60 -
P/RPS 2.32 1.92 2.41 2.53 2.84 3.11 3.40 -6.16%
P/EPS 144.47 66.08 135.30 137.57 148.95 186.45 221.94 -6.90%
EY 0.69 1.51 0.74 0.73 0.67 0.54 0.45 7.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.12 14.09 20.38 13.81 19.35 20.08 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 28/05/20 29/05/19 24/05/18 24/05/17 -
Price 2.04 1.41 1.40 1.30 1.49 1.53 1.42 -
P/RPS 2.32 1.89 2.41 2.41 2.86 3.17 3.02 -4.29%
P/EPS 144.47 65.15 135.30 131.50 149.95 190.18 196.97 -5.03%
EY 0.69 1.53 0.74 0.76 0.67 0.53 0.51 5.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.12 13.89 20.38 13.20 19.48 20.48 0.00 -

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