[SEM] YoY TTM 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- 15.12%
YoY- 398.0%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,741,100 3,566,920 2,605,438 2,538,876 2,320,932 2,208,076 2,164,471 9.54%
PBT 102,238 176,965 57,707 66,424 81,672 79,293 55,959 10.56%
Tax -32,059 -68,210 -26,135 -25,226 -26,446 -24,616 -12,190 17.47%
NP 70,179 108,755 31,572 41,198 55,226 54,677 43,769 8.18%
-
NP to SH 58,071 93,046 18,684 36,670 55,197 54,677 43,769 4.82%
-
Tax Rate 31.36% 38.54% 45.29% 37.98% 32.38% 31.04% 21.78% -
Total Cost 3,670,921 3,458,165 2,573,866 2,497,678 2,265,706 2,153,399 2,120,702 9.57%
-
Net Worth 123,690 124,570 58,793 84,972 91,095 83,425 52,743 15.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 53,349 -
Div Payout % - - - - - - 121.89% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 123,690 124,570 58,793 84,972 91,095 83,425 52,743 15.25%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 1.88% 3.05% 1.21% 1.62% 2.38% 2.48% 2.02% -
ROE 46.95% 74.69% 31.78% 43.15% 60.59% 65.54% 82.98% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 337.24 316.69 231.32 222.00 201.79 195.60 194.93 9.56%
EPS 5.23 8.26 1.66 3.21 4.80 4.84 3.94 4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.80 -
NAPS 0.1115 0.1106 0.0522 0.0743 0.0792 0.0739 0.0475 15.27%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 303.32 289.20 211.24 205.85 188.18 179.03 175.49 9.54%
EPS 4.71 7.54 1.51 2.97 4.48 4.43 3.55 4.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.33 -
NAPS 0.1003 0.101 0.0477 0.0689 0.0739 0.0676 0.0428 15.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.99 1.56 1.53 1.34 1.45 1.47 1.56 -
P/RPS 0.59 0.49 0.66 0.60 0.72 0.75 0.80 -4.94%
P/EPS 38.02 18.88 92.23 41.79 30.21 30.35 39.58 -0.66%
EY 2.63 5.30 1.08 2.39 3.31 3.29 2.53 0.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.08 -
P/NAPS 17.85 14.10 29.31 18.03 18.31 19.89 32.84 -9.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 25/11/21 25/11/20 25/11/19 30/11/18 29/11/17 -
Price 2.00 1.70 1.50 1.31 1.42 1.29 1.51 -
P/RPS 0.59 0.54 0.65 0.59 0.70 0.66 0.77 -4.33%
P/EPS 38.21 20.58 90.42 40.86 29.59 26.63 38.31 -0.04%
EY 2.62 4.86 1.11 2.45 3.38 3.75 2.61 0.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
P/NAPS 17.94 15.37 28.74 17.63 17.93 17.46 31.79 -9.09%

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