[SEM] YoY TTM 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- 29.18%
YoY- 86.74%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 3,150,465 3,901,226 2,991,931 2,575,400 2,394,960 2,264,142 2,200,262 6.15%
PBT 32,613 122,793 118,162 64,641 80,310 77,738 71,804 -12.31%
Tax 248,328 -52,790 -41,647 -27,120 -26,009 -24,187 -20,770 -
NP 280,941 70,003 76,515 37,521 54,301 53,551 51,034 32.84%
-
NP to SH 273,663 57,753 56,173 30,081 54,285 53,519 51,034 32.26%
-
Tax Rate -761.44% 42.99% 35.25% 41.95% 32.39% 31.11% 28.93% -
Total Cost 2,869,524 3,831,223 2,915,416 2,537,879 2,340,659 2,210,591 2,149,228 4.93%
-
Net Worth 373,090 149,745 114,321 77,579 113,293 85,805 82,945 28.45%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 373,090 149,745 114,321 77,579 113,293 85,805 82,945 28.45%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.92% 1.79% 2.56% 1.46% 2.27% 2.37% 2.32% -
ROE 73.35% 38.57% 49.14% 38.77% 47.92% 62.37% 61.53% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 284.06 351.45 265.64 228.06 208.22 201.86 198.15 6.18%
EPS 24.68 5.20 4.99 2.66 4.72 4.77 4.60 32.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.1349 0.1015 0.0687 0.0985 0.0765 0.0747 28.47%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 255.43 316.30 242.58 208.81 194.18 183.57 178.39 6.15%
EPS 22.19 4.68 4.55 2.44 4.40 4.34 4.14 32.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.1214 0.0927 0.0629 0.0919 0.0696 0.0673 28.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.00 2.04 1.43 1.40 1.36 1.48 1.50 -
P/RPS 0.70 0.58 0.54 0.61 0.65 0.73 0.76 -1.36%
P/EPS 8.11 39.21 28.67 52.56 28.82 31.02 32.64 -20.69%
EY 12.34 2.55 3.49 1.90 3.47 3.22 3.06 26.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 15.12 14.09 20.38 13.81 19.35 20.08 -18.33%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 25/05/23 26/05/22 27/05/21 28/05/20 29/05/19 24/05/18 -
Price 1.98 2.04 1.41 1.40 1.30 1.49 1.53 -
P/RPS 0.70 0.58 0.53 0.61 0.62 0.74 0.77 -1.57%
P/EPS 8.02 39.21 28.27 52.56 27.54 31.23 33.29 -21.10%
EY 12.46 2.55 3.54 1.90 3.63 3.20 3.00 26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.89 15.12 13.89 20.38 13.20 19.48 20.48 -18.73%

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