[SEM] QoQ Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 105.74%
YoY- 291.81%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 976,920 3,764,280 2,771,856 1,783,645 839,975 2,809,087 2,014,019 -38.29%
PBT 26,117 144,520 128,111 89,629 45,663 92,899 44,040 -29.43%
Tax -9,397 -57,846 -52,146 -29,605 -14,453 -34,059 -17,997 -35.18%
NP 16,720 86,674 75,965 60,024 31,210 58,840 26,043 -25.59%
-
NP to SH 15,675 68,634 63,806 50,148 24,375 44,348 14,233 6.65%
-
Tax Rate 35.98% 40.03% 40.70% 33.03% 31.65% 36.66% 40.87% -
Total Cost 960,200 3,677,606 2,695,891 1,723,621 808,765 2,750,247 1,987,976 -38.46%
-
Net Worth 149,745 135,531 124,570 110,829 114,321 89,992 58,793 86.60%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 28,978 29,284 29,284 - 18,021 18,021 -
Div Payout % - 42.22% 45.90% 58.40% - 40.64% 126.62% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 149,745 135,531 124,570 110,829 114,321 89,992 58,793 86.60%
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 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 1.71% 2.30% 2.74% 3.37% 3.72% 2.09% 1.29% -
ROE 10.47% 50.64% 51.22% 45.25% 21.32% 49.28% 24.21% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 88.01 337.73 246.10 158.36 74.58 249.40 178.81 -37.68%
EPS 1.41 6.11 5.66 4.45 2.16 3.93 1.26 7.79%
DPS 0.00 2.60 2.60 2.60 0.00 1.60 1.60 -
NAPS 0.1349 0.1216 0.1106 0.0984 0.1015 0.0799 0.0522 88.42%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 79.21 305.20 224.74 144.61 68.10 227.76 163.29 -38.29%
EPS 1.27 5.56 5.17 4.07 1.98 3.60 1.15 6.84%
DPS 0.00 2.35 2.37 2.37 0.00 1.46 1.46 -
NAPS 0.1214 0.1099 0.101 0.0899 0.0927 0.073 0.0477 86.51%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.04 1.93 1.56 1.39 1.43 1.50 1.53 -
P/RPS 2.32 0.57 0.63 0.88 1.92 0.60 0.86 93.90%
P/EPS 144.47 31.34 27.54 31.22 66.08 38.10 121.08 12.50%
EY 0.69 3.19 3.63 3.20 1.51 2.62 0.83 -11.59%
DY 0.00 1.35 1.67 1.87 0.00 1.07 1.05 -
P/NAPS 15.12 15.87 14.10 14.13 14.09 18.77 29.31 -35.70%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 25/05/23 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 -
Price 2.04 1.86 1.70 1.56 1.41 1.45 1.50 -
P/RPS 2.32 0.55 0.69 0.99 1.89 0.58 0.84 96.97%
P/EPS 144.47 30.21 30.01 35.04 65.15 36.83 118.70 14.00%
EY 0.69 3.31 3.33 2.85 1.53 2.72 0.84 -12.30%
DY 0.00 1.40 1.53 1.67 0.00 1.10 1.07 -
P/NAPS 15.12 15.30 15.37 15.85 13.89 18.15 28.74 -34.85%

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