[SEM] QoQ Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,066,448 976,920 992,425 988,211 943,670 839,975 795,064 21.69% QoQ % 9.16% -1.56% 0.43% 4.72% 12.35% 5.65% - Horiz. % 134.13% 122.87% 124.82% 124.29% 118.69% 105.65% 100.00%
PBT 40,009 26,117 14,231 38,482 43,963 45,663 48,857 -12.50% QoQ % 53.19% 83.52% -63.02% -12.47% -3.72% -6.54% - Horiz. % 81.89% 53.46% 29.13% 78.76% 89.98% 93.46% 100.00%
Tax -12,883 -9,397 -5,700 -22,541 -15,152 -14,453 -16,064 -13.72% QoQ % -37.10% -64.86% 74.71% -48.77% -4.84% 10.03% - Horiz. % 80.20% 58.50% 35.48% 140.32% 94.32% 89.97% 100.00%
NP 27,126 16,720 8,531 15,941 28,811 31,210 32,793 -11.91% QoQ % 62.24% 95.99% -46.48% -44.67% -7.69% -4.83% - Horiz. % 82.72% 50.99% 26.01% 48.61% 87.86% 95.17% 100.00%
NP to SH 25,364 15,675 2,650 13,657 25,771 24,375 29,243 -9.07% QoQ % 61.81% 491.51% -80.60% -47.01% 5.73% -16.65% - Horiz. % 86.74% 53.60% 9.06% 46.70% 88.13% 83.35% 100.00%
Tax Rate 32.20 % 35.98 % 40.05 % 58.58 % 34.47 % 31.65 % 32.88 % -1.39% QoQ % -10.51% -10.16% -31.63% 69.94% 8.91% -3.74% - Horiz. % 97.93% 109.43% 121.81% 178.16% 104.84% 96.26% 100.00%
Total Cost 1,039,322 960,200 983,894 972,270 914,859 808,765 762,271 23.03% QoQ % 8.24% -2.41% 1.20% 6.28% 13.12% 6.10% - Horiz. % 136.35% 125.97% 129.07% 127.55% 120.02% 106.10% 100.00%
Net Worth 115,222 149,745 135,531 124,570 110,829 114,321 89,992 17.96% QoQ % -23.05% 10.49% 8.80% 12.40% -3.05% 27.03% - Horiz. % 128.04% 166.40% 150.60% 138.42% 123.15% 127.03% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 115,222 149,745 135,531 124,570 110,829 114,321 89,992 17.96% QoQ % -23.05% 10.49% 8.80% 12.40% -3.05% 27.03% - Horiz. % 128.04% 166.40% 150.60% 138.42% 123.15% 127.03% 100.00%
NOSH 1,110,047 1,110,047 1,114,570 1,126,320 1,126,320 1,126,320 1,126,320 -0.97% QoQ % 0.00% -0.41% -1.04% 0.00% 0.00% 0.00% - Horiz. % 98.56% 98.56% 98.96% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 2.54 % 1.71 % 0.86 % 1.61 % 3.05 % 3.72 % 4.12 % -27.63% QoQ % 48.54% 98.84% -46.58% -47.21% -18.01% -9.71% - Horiz. % 61.65% 41.50% 20.87% 39.08% 74.03% 90.29% 100.00%
ROE 22.01 % 10.47 % 1.96 % 10.96 % 23.25 % 21.32 % 32.49 % -22.92% QoQ % 110.22% 434.18% -82.12% -52.86% 9.05% -34.38% - Horiz. % 67.74% 32.23% 6.03% 33.73% 71.56% 65.62% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 96.07 88.01 89.04 87.74 83.78 74.58 70.59 22.88% QoQ % 9.16% -1.16% 1.48% 4.73% 12.34% 5.65% - Horiz. % 136.10% 124.68% 126.14% 124.30% 118.69% 105.65% 100.00%
EPS 2.28 1.41 0.24 1.21 2.29 2.16 2.60 -8.41% QoQ % 61.70% 487.50% -80.17% -47.16% 6.02% -16.92% - Horiz. % 87.69% 54.23% 9.23% 46.54% 88.08% 83.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1038 0.1349 0.1216 0.1106 0.0984 0.1015 0.0799 19.12% QoQ % -23.05% 10.94% 9.95% 12.40% -3.05% 27.03% - Horiz. % 129.91% 168.84% 152.19% 138.42% 123.15% 127.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,233,380 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 86.47 79.21 80.46 80.12 76.51 68.10 64.46 21.70% QoQ % 9.17% -1.55% 0.42% 4.72% 12.35% 5.65% - Horiz. % 134.15% 122.88% 124.82% 124.29% 118.69% 105.65% 100.00%
EPS 2.06 1.27 0.21 1.11 2.09 1.98 2.37 -8.95% QoQ % 62.20% 504.76% -81.08% -46.89% 5.56% -16.46% - Horiz. % 86.92% 53.59% 8.86% 46.84% 88.19% 83.54% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.0934 0.1214 0.1099 0.1010 0.0899 0.0927 0.0730 17.91% QoQ % -23.06% 10.46% 8.81% 12.35% -3.02% 26.99% - Horiz. % 127.95% 166.30% 150.55% 138.36% 123.15% 126.99% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.0000 2.0400 1.9300 1.5600 1.3900 1.4300 1.5000 -
P/RPS 2.08 2.32 2.17 1.78 1.66 1.92 2.12 -1.27% QoQ % -10.34% 6.91% 21.91% 7.23% -13.54% -9.43% - Horiz. % 98.11% 109.43% 102.36% 83.96% 78.30% 90.57% 100.00%
P/EPS 87.53 144.47 811.74 128.66 60.75 66.08 57.77 32.02% QoQ % -39.41% -82.20% 530.92% 111.79% -8.07% 14.38% - Horiz. % 151.51% 250.08% 1,405.12% 222.71% 105.16% 114.38% 100.00%
EY 1.14 0.69 0.12 0.78 1.65 1.51 1.73 -24.33% QoQ % 65.22% 475.00% -84.62% -52.73% 9.27% -12.72% - Horiz. % 65.90% 39.88% 6.94% 45.09% 95.38% 87.28% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 19.27 15.12 15.87 14.10 14.13 14.09 18.77 1.77% QoQ % 27.45% -4.73% 12.55% -0.21% 0.28% -24.93% - Horiz. % 102.66% 80.55% 84.55% 75.12% 75.28% 75.07% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 25/05/23 28/02/23 29/11/22 25/08/22 26/05/22 24/02/22 -
Price 2.0000 2.0400 1.8600 1.7000 1.5600 1.4100 1.4500 -
P/RPS 2.08 2.32 2.09 1.94 1.86 1.89 2.05 0.98% QoQ % -10.34% 11.00% 7.73% 4.30% -1.59% -7.80% - Horiz. % 101.46% 113.17% 101.95% 94.63% 90.73% 92.20% 100.00%
P/EPS 87.53 144.47 782.30 140.20 68.18 65.15 55.85 35.04% QoQ % -39.41% -81.53% 457.99% 105.63% 4.65% 16.65% - Horiz. % 156.72% 258.68% 1,400.72% 251.03% 122.08% 116.65% 100.00%
EY 1.14 0.69 0.13 0.71 1.47 1.53 1.79 -26.04% QoQ % 65.22% 430.77% -81.69% -51.70% -3.92% -14.53% - Horiz. % 63.69% 38.55% 7.26% 39.66% 82.12% 85.47% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 19.27 15.12 15.30 15.37 15.85 13.89 18.15 4.08% QoQ % 27.45% -1.18% -0.46% -3.03% 14.11% -23.47% - Horiz. % 106.17% 83.31% 84.30% 84.68% 87.33% 76.53% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
7-Eleven - Quarterly Report (Q3 2022).pdf 
