[SEM] QoQ 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- 491.51%
YoY- -35.69%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 694,496 705,307 1,066,448 976,920 992,425 988,211 943,670 -18.44%
PBT -47,351 21,881 40,009 26,117 14,231 38,482 43,963 -
Tax 271,293 -4,079 -12,883 -9,397 -5,700 -22,541 -15,152 -
NP 223,942 17,802 27,126 16,720 8,531 15,941 28,811 290.92%
-
NP to SH 221,079 14,382 25,364 15,675 2,650 13,657 25,771 317.42%
-
Tax Rate - 18.64% 32.20% 35.98% 40.05% 58.58% 34.47% -
Total Cost 470,554 687,505 1,039,322 960,200 983,894 972,270 914,859 -35.72%
-
Net Worth 360,114 123,690 115,222 149,745 135,531 124,570 110,829 118.90%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 360,114 123,690 115,222 149,745 135,531 124,570 110,829 118.90%
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
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 32.25% 2.52% 2.54% 1.71% 0.86% 1.61% 3.05% -
ROE 61.39% 11.63% 22.01% 10.47% 1.96% 10.96% 23.25% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 62.62 63.58 96.07 88.01 89.04 87.74 83.78 -17.59%
EPS 19.93 1.30 2.28 1.41 0.24 1.21 2.29 321.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.1115 0.1038 0.1349 0.1216 0.1106 0.0984 121.16%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 56.31 57.18 86.47 79.21 80.46 80.12 76.51 -18.43%
EPS 17.92 1.17 2.06 1.27 0.21 1.11 2.09 317.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.1003 0.0934 0.1214 0.1099 0.101 0.0899 118.85%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 2.00 1.99 2.00 2.04 1.93 1.56 1.39 -
P/RPS 3.19 3.13 2.08 2.32 2.17 1.78 1.66 54.38%
P/EPS 10.03 153.50 87.53 144.47 811.74 128.66 60.75 -69.80%
EY 9.97 0.65 1.14 0.69 0.12 0.78 1.65 230.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 17.85 19.27 15.12 15.87 14.10 14.13 -42.41%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 24/11/23 24/08/23 25/05/23 28/02/23 29/11/22 25/08/22 -
Price 2.00 2.00 2.00 2.04 1.86 1.70 1.56 -
P/RPS 3.19 3.15 2.08 2.32 2.09 1.94 1.86 43.13%
P/EPS 10.03 154.27 87.53 144.47 782.30 140.20 68.18 -72.03%
EY 9.97 0.65 1.14 0.69 0.13 0.71 1.47 257.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 17.94 19.27 15.12 15.30 15.37 15.85 -46.65%

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