[SEM] YoY Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 27.24%
YoY- 348.3%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 2,180,056 2,089,275 2,771,856 2,014,019 1,946,147 1,766,669 1,661,836 4.62%
PBT 63,909 69,976 128,111 44,040 50,318 60,549 52,737 3.25%
Tax -21,859 -8,324 -52,146 -17,997 -20,489 -17,832 -13,915 7.81%
NP 42,050 61,652 75,965 26,043 29,829 42,717 38,822 1.33%
-
NP to SH 44,265 55,425 63,806 14,233 25,321 42,711 38,822 2.20%
-
Tax Rate 34.20% 11.90% 40.70% 40.87% 40.72% 29.45% 26.39% -
Total Cost 2,138,006 2,027,623 2,695,891 1,987,976 1,916,318 1,723,952 1,623,014 4.69%
-
Net Worth 374,642 123,690 124,570 58,793 84,972 91,095 83,425 28.41%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 29,944 59,903 29,284 18,021 - - - -
Div Payout % 67.65% 108.08% 45.90% 126.62% - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 374,642 123,690 124,570 58,793 84,972 91,095 83,425 28.41%
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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 1.93% 2.95% 2.74% 1.29% 1.53% 2.42% 2.34% -
ROE 11.82% 44.81% 51.22% 24.21% 29.80% 46.89% 46.54% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 196.57 188.34 246.10 178.81 170.17 153.60 147.21 4.93%
EPS 3.99 4.99 5.66 1.26 2.21 3.75 3.46 2.40%
DPS 2.70 5.40 2.60 1.60 0.00 0.00 0.00 -
NAPS 0.3378 0.1115 0.1106 0.0522 0.0743 0.0792 0.0739 28.79%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 176.75 169.39 224.74 163.29 157.79 143.24 134.74 4.62%
EPS 3.59 4.49 5.17 1.15 2.05 3.46 3.15 2.20%
DPS 2.43 4.86 2.37 1.46 0.00 0.00 0.00 -
NAPS 0.3038 0.1003 0.101 0.0477 0.0689 0.0739 0.0676 28.43%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 1.95 1.99 1.56 1.53 1.34 1.45 1.47 -
P/RPS 0.99 1.06 0.63 0.86 0.79 0.94 1.00 -0.16%
P/EPS 48.86 39.83 27.54 121.08 60.52 39.05 42.75 2.24%
EY 2.05 2.51 3.63 0.83 1.65 2.56 2.34 -2.17%
DY 1.38 2.71 1.67 1.05 0.00 0.00 0.00 -
P/NAPS 5.77 17.85 14.10 29.31 18.03 18.31 19.89 -18.62%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 21/11/24 24/11/23 29/11/22 25/11/21 25/11/20 25/11/19 30/11/18 -
Price 2.00 2.00 1.70 1.50 1.31 1.42 1.29 -
P/RPS 1.02 1.06 0.69 0.84 0.77 0.92 0.88 2.48%
P/EPS 50.11 40.03 30.01 118.70 59.17 38.24 37.51 4.94%
EY 2.00 2.50 3.33 0.84 1.69 2.62 2.67 -4.69%
DY 1.35 2.70 1.53 1.07 0.00 0.00 0.00 -
P/NAPS 5.92 17.94 15.37 28.74 17.63 17.93 17.46 -16.48%

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