[SEM] QoQ TTM 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- -13.09%
YoY- 2.81%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 3,443,171 3,741,100 4,024,004 3,901,226 3,764,281 3,566,920 3,258,932 3.72%
PBT 40,656 102,238 118,839 122,793 142,339 176,965 153,231 -58.60%
Tax 244,934 -32,059 -50,521 -52,790 -57,846 -68,210 -51,517 -
NP 285,590 70,179 68,318 70,003 84,493 108,755 101,714 98.65%
-
NP to SH 276,500 58,071 57,346 57,753 66,453 93,046 80,824 126.53%
-
Tax Rate -602.45% 31.36% 42.51% 42.99% 40.64% 38.54% 33.62% -
Total Cost 3,157,581 3,670,921 3,955,686 3,831,223 3,679,788 3,458,165 3,157,218 0.00%
-
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 8.29% 1.88% 1.70% 1.79% 2.24% 3.05% 3.12% -
ROE 76.78% 46.95% 49.77% 38.57% 49.03% 74.69% 72.93% -
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 310.46 337.24 362.51 351.45 337.73 316.69 289.34 4.79%
EPS 24.93 5.23 5.17 5.20 5.96 8.26 7.18 128.77%
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 279.17 303.32 326.26 316.30 305.20 289.20 264.23 3.72%
EPS 22.42 4.71 4.65 4.68 5.39 7.54 6.55 126.61%
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 0.64 0.59 0.55 0.58 0.57 0.49 0.48 21.07%
P/EPS 8.02 38.02 38.71 39.21 32.37 18.88 19.37 -44.35%
EY 12.47 2.63 2.58 2.55 3.09 5.30 5.16 79.79%
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 0.64 0.59 0.55 0.58 0.55 0.54 0.54 11.95%
P/EPS 8.02 38.21 38.71 39.21 31.20 20.58 21.74 -48.46%
EY 12.47 2.62 2.58 2.55 3.21 4.86 4.60 94.06%
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