[SEM] QoQ 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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 3,764,281 3,566,920 3,258,932 2,991,931 2,809,085 2,605,438 2,602,338 27.81%
PBT 142,339 176,965 153,231 118,162 92,905 57,707 67,327 64.49%
Tax -57,846 -68,210 -51,517 -41,647 -34,062 -26,135 -28,865 58.75%
NP 84,493 108,755 101,714 76,515 58,843 31,572 38,462 68.74%
-
NP to SH 66,453 93,046 80,824 56,173 43,483 18,684 30,168 69.05%
-
Tax Rate 40.64% 38.54% 33.62% 35.25% 36.66% 45.29% 42.87% -
Total Cost 3,679,788 3,458,165 3,157,218 2,915,416 2,750,242 2,573,866 2,563,876 27.15%
-
Net Worth 135,531 124,570 110,829 114,321 89,992 58,793 57,330 77.18%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 135,531 124,570 110,829 114,321 89,992 58,793 57,330 77.18%
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
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 2.24% 3.05% 3.12% 2.56% 2.09% 1.21% 1.48% -
ROE 49.03% 74.69% 72.93% 49.14% 48.32% 31.78% 52.62% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 337.73 316.69 289.34 265.64 249.40 231.32 231.05 28.70%
EPS 5.96 8.26 7.18 4.99 3.86 1.66 2.68 70.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1106 0.0984 0.1015 0.0799 0.0522 0.0509 78.42%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 305.20 289.20 264.23 242.58 227.76 211.24 210.99 27.81%
EPS 5.39 7.54 6.55 4.55 3.53 1.51 2.45 68.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1099 0.101 0.0899 0.0927 0.073 0.0477 0.0465 77.15%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.93 1.56 1.39 1.43 1.50 1.53 1.44 -
P/RPS 0.57 0.49 0.48 0.54 0.60 0.66 0.62 -5.43%
P/EPS 32.37 18.88 19.37 28.67 38.85 92.23 53.76 -28.62%
EY 3.09 5.30 5.16 3.49 2.57 1.08 1.86 40.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.87 14.10 14.13 14.09 18.77 29.31 28.29 -31.90%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 25/11/21 26/08/21 -
Price 1.86 1.70 1.56 1.41 1.45 1.50 1.53 -
P/RPS 0.55 0.54 0.54 0.53 0.58 0.65 0.66 -11.41%
P/EPS 31.20 20.58 21.74 28.27 37.56 90.42 57.12 -33.10%
EY 3.21 4.86 4.60 3.54 2.66 1.11 1.75 49.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.30 15.37 15.85 13.89 18.15 28.74 30.06 -36.17%

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