[SEM] YoY Quarter Result on 30-Jun-2022 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 5.73%
YoY- 2200.98%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 751,797 1,066,448 943,670 676,669 649,731 588,779 557,633 5.10%
PBT 30,732 40,009 43,963 8,894 6,208 21,357 18,331 8.98%
Tax -10,973 -12,883 -15,152 -5,282 -3,537 -6,768 -5,199 13.24%
NP 19,759 27,126 28,811 3,612 2,671 14,589 13,132 7.03%
-
NP to SH 20,497 25,364 25,771 1,120 1,033 14,588 13,132 7.69%
-
Tax Rate 35.71% 32.20% 34.47% 59.39% 56.97% 31.69% 28.36% -
Total Cost 732,038 1,039,322 914,859 673,057 647,060 574,190 544,501 5.05%
-
Net Worth 363,663 115,222 110,829 57,330 82,813 73,934 66,513 32.69%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 363,663 115,222 110,829 57,330 82,813 73,934 66,513 32.69%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.63% 2.54% 3.05% 0.53% 0.41% 2.48% 2.35% -
ROE 5.64% 22.01% 23.25% 1.95% 1.25% 19.73% 19.74% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 67.79 96.07 83.78 60.08 56.49 51.60 49.63 5.32%
EPS 1.85 2.28 2.29 0.10 0.09 1.28 1.17 7.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3279 0.1038 0.0984 0.0509 0.072 0.0648 0.0592 32.98%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 60.95 86.47 76.51 54.86 52.68 47.74 45.21 5.10%
EPS 1.66 2.06 2.09 0.09 0.08 1.18 1.06 7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.0934 0.0899 0.0465 0.0671 0.0599 0.0539 32.70%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.00 2.00 1.39 1.44 1.35 1.49 1.48 -
P/RPS 2.95 2.08 1.66 2.40 2.39 2.89 2.98 -0.16%
P/EPS 108.22 87.53 60.75 1,448.14 1,503.15 116.54 126.63 -2.58%
EY 0.92 1.14 1.65 0.07 0.07 0.86 0.79 2.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.10 19.27 14.13 28.29 18.75 22.99 25.00 -20.93%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 26/08/21 26/08/20 27/08/19 29/08/18 -
Price 1.99 2.00 1.56 1.53 1.33 1.48 1.47 -
P/RPS 2.94 2.08 1.86 2.55 2.35 2.87 2.96 -0.11%
P/EPS 107.68 87.53 68.18 1,538.65 1,480.88 115.75 125.77 -2.55%
EY 0.93 1.14 1.47 0.06 0.07 0.86 0.80 2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.07 19.27 15.85 30.06 18.47 22.84 24.83 -20.90%

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