[SEM] YoY Annual (Unaudited) Result on 31-Dec-2021 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
YoY- 48.99%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,783,770 3,764,280 2,809,087 2,537,564 2,359,399 2,216,099 2,187,102 4.10%
PBT 21,568 144,520 92,899 63,979 76,653 73,859 70,496 -17.90%
Tax 264,022 -57,846 -34,059 -28,626 -22,569 -22,529 -20,389 -
NP 285,590 86,674 58,840 35,353 54,084 51,330 50,107 33.63%
-
NP to SH 276,226 68,634 44,348 29,766 54,058 51,307 50,107 32.89%
-
Tax Rate -1,224.14% 40.03% 36.66% 44.74% 29.44% 30.50% 28.92% -
Total Cost 2,498,180 3,677,606 2,750,247 2,502,211 2,305,315 2,164,769 2,136,995 2.63%
-
Net Worth 360,114 135,531 89,992 67,002 102,712 92,794 74,062 30.14%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 59,889 28,978 18,021 - - - - -
Div Payout % 21.68% 42.22% 40.64% - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 360,114 135,531 89,992 67,002 102,712 92,794 74,062 30.14%
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 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.26% 2.30% 2.09% 1.39% 2.29% 2.32% 2.29% -
ROE 76.71% 50.64% 49.28% 44.43% 52.63% 55.29% 67.65% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 251.00 337.73 249.40 223.83 205.13 196.31 196.97 4.12%
EPS 24.89 6.11 3.93 2.60 4.74 4.57 4.51 32.91%
DPS 5.40 2.60 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.1216 0.0799 0.0591 0.0893 0.0822 0.0667 30.16%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 225.70 305.20 227.76 205.74 191.30 179.68 177.33 4.09%
EPS 22.40 5.56 3.60 2.41 4.38 4.16 4.06 32.91%
DPS 4.86 2.35 1.46 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.1099 0.073 0.0543 0.0833 0.0752 0.06 30.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.00 1.93 1.50 1.36 1.43 1.50 1.54 -
P/RPS 0.80 0.57 0.60 0.61 0.70 0.76 0.78 0.42%
P/EPS 8.03 31.34 38.10 51.80 30.43 33.00 34.13 -21.42%
EY 12.45 3.19 2.62 1.93 3.29 3.03 2.93 27.25%
DY 2.70 1.35 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 15.87 18.77 23.01 16.01 18.25 23.09 -19.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 26/02/21 27/02/20 26/02/19 28/02/18 -
Price 2.00 1.86 1.45 1.30 1.38 1.45 1.52 -
P/RPS 0.80 0.55 0.58 0.58 0.67 0.74 0.77 0.63%
P/EPS 8.03 30.21 36.83 49.51 29.36 31.90 33.68 -21.24%
EY 12.45 3.31 2.72 2.02 3.41 3.13 2.97 26.96%
DY 2.70 1.40 1.10 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 15.30 18.15 22.00 15.45 17.64 22.79 -19.58%

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