[SEM] YoY Quarter Result on 2022-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 705,307 988,211 680,223 677,123 594,159 568,515 563,121 3.82% YoY % -28.63% 45.28% 0.46% 13.96% 4.51% 0.96% - Horiz. % 125.25% 175.49% 120.80% 120.24% 105.51% 100.96% 100.00%
PBT 21,881 38,482 14,748 24,368 23,105 22,197 19,203 2.20% YoY % -43.14% 160.93% -39.48% 5.47% 4.09% 15.59% - Horiz. % 113.95% 200.40% 76.80% 126.90% 120.32% 115.59% 100.00%
Tax -4,079 -22,541 -5,848 -8,578 -6,130 -5,440 -3,107 4.64% YoY % 81.90% -285.45% 31.83% -39.93% -12.68% -75.09% - Horiz. % 131.28% 725.49% 188.22% 276.09% 197.30% 175.09% 100.00%
NP 17,802 15,941 8,900 15,790 16,975 16,757 16,096 1.69% YoY % 11.67% 79.11% -43.64% -6.98% 1.30% 4.11% - Horiz. % 110.60% 99.04% 55.29% 98.10% 105.46% 104.11% 100.00%
NP to SH 14,382 13,657 1,435 12,919 16,979 16,757 16,096 -1.86% YoY % 5.31% 851.71% -88.89% -23.91% 1.32% 4.11% - Horiz. % 89.35% 84.85% 8.92% 80.26% 105.49% 104.11% 100.00%
Tax Rate 18.64 % 58.58 % 39.65 % 35.20 % 26.53 % 24.51 % 16.18 % 2.39% YoY % -68.18% 47.74% 12.64% 32.68% 8.24% 51.48% - Horiz. % 115.20% 362.05% 245.06% 217.55% 163.97% 151.48% 100.00%
Total Cost 687,505 972,270 671,323 661,333 577,184 551,758 547,025 3.88% YoY % -29.29% 44.83% 1.51% 14.58% 4.61% 0.87% - Horiz. % 125.68% 177.74% 122.72% 120.90% 105.51% 100.87% 100.00%
Net Worth 123,690 124,570 58,793 84,972 91,095 83,425 52,743 15.26% YoY % -0.71% 111.88% -30.81% -6.72% 9.19% 58.17% - Horiz. % 234.51% 236.18% 111.47% 161.11% 172.71% 158.17% 100.00%
Dividend 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 15.26% YoY % -0.71% 111.88% -30.81% -6.72% 9.19% 58.17% - Horiz. % 234.51% 236.18% 111.47% 161.11% 172.71% 158.17% 100.00%
NOSH 1,109,333 1,126,320 1,126,320 1,143,647 1,150,191 1,128,891 1,110,385 -0.02% YoY % -1.51% 0.00% -1.52% -0.57% 1.89% 1.67% - Horiz. % 99.91% 101.44% 101.44% 103.00% 103.58% 101.67% 100.00%
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 2.52 % 1.61 % 1.31 % 2.33 % 2.86 % 2.95 % 2.86 % -2.09% YoY % 56.52% 22.90% -43.78% -18.53% -3.05% 3.15% - Horiz. % 88.11% 56.29% 45.80% 81.47% 100.00% 103.15% 100.00%
ROE 11.63 % 10.96 % 2.44 % 15.20 % 18.64 % 20.09 % 30.52 % -14.85% YoY % 6.11% 349.18% -83.95% -18.45% -7.22% -34.17% - Horiz. % 38.11% 35.91% 7.99% 49.80% 61.07% 65.83% 100.00%
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 63.58 87.74 60.39 59.21 51.66 50.36 50.71 3.84% YoY % -27.54% 45.29% 1.99% 14.61% 2.58% -0.69% - Horiz. % 125.38% 173.02% 119.09% 116.76% 101.87% 99.31% 100.00%
EPS 1.30 1.21 0.13 1.13 1.48 1.48 1.45 -1.80% YoY % 7.44% 830.77% -88.50% -23.65% 0.00% 2.07% - Horiz. % 89.66% 83.45% 8.97% 77.93% 102.07% 102.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1115 0.1106 0.0522 0.0743 0.0792 0.0739 0.0475 15.28% YoY % 0.81% 111.88% -29.74% -6.19% 7.17% 55.58% - Horiz. % 234.74% 232.84% 109.89% 156.42% 166.74% 155.58% 100.00%
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 57.18 80.12 55.15 54.90 48.17 46.09 45.66 3.82% YoY % -28.63% 45.28% 0.46% 13.97% 4.51% 0.94% - Horiz. % 125.23% 175.47% 120.78% 120.24% 105.50% 100.94% 100.00%
EPS 1.17 1.11 0.12 1.05 1.38 1.36 1.31 -1.87% YoY % 5.41% 825.00% -88.57% -23.91% 1.47% 3.82% - Horiz. % 89.31% 84.73% 9.16% 80.15% 105.34% 103.82% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1003 0.1010 0.0477 0.0689 0.0739 0.0676 0.0428 15.24% YoY % -0.69% 111.74% -30.77% -6.77% 9.32% 57.94% - Horiz. % 234.35% 235.98% 111.45% 160.98% 172.66% 157.94% 100.00%
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 1.9900 1.5600 1.5300 1.3400 1.4500 1.4700 1.5600 -
P/RPS 3.13 1.78 2.53 2.26 2.81 2.92 3.08 0.27% YoY % 75.84% -29.64% 11.95% -19.57% -3.77% -5.19% - Horiz. % 101.62% 57.79% 82.14% 73.38% 91.23% 94.81% 100.00%
P/EPS 153.50 128.66 1,200.88 118.62 98.23 99.03 107.62 6.09% YoY % 19.31% -89.29% 912.38% 20.76% -0.81% -7.98% - Horiz. % 142.63% 119.55% 1,115.85% 110.22% 91.27% 92.02% 100.00%
EY 0.65 0.78 0.08 0.84 1.02 1.01 0.93 -5.79% YoY % -16.67% 875.00% -90.48% -17.65% 0.99% 8.60% - Horiz. % 69.89% 83.87% 8.60% 90.32% 109.68% 108.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 17.85 14.10 29.31 18.03 18.31 19.89 32.84 -9.66% YoY % 26.60% -51.89% 62.56% -1.53% -7.94% -39.43% - Horiz. % 54.35% 42.94% 89.25% 54.90% 55.76% 60.57% 100.00%
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 2.0000 1.7000 1.5000 1.3100 1.4200 1.2900 1.5100 -
P/RPS 3.15 1.94 2.48 2.21 2.75 2.56 2.98 0.93% YoY % 62.37% -21.77% 12.22% -19.64% 7.42% -14.09% - Horiz. % 105.70% 65.10% 83.22% 74.16% 92.28% 85.91% 100.00%
P/EPS 154.27 140.20 1,177.34 115.97 96.19 86.91 104.17 6.76% YoY % 10.04% -88.09% 915.21% 20.56% 10.68% -16.57% - Horiz. % 148.09% 134.59% 1,130.21% 111.33% 92.34% 83.43% 100.00%
EY 0.65 0.71 0.08 0.86 1.04 1.15 0.96 -6.29% YoY % -8.45% 787.50% -90.70% -17.31% -9.57% 19.79% - Horiz. % 67.71% 73.96% 8.33% 89.58% 108.33% 119.79% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 17.94 15.37 28.74 17.63 17.93 17.46 31.79 -9.09% YoY % 16.72% -46.52% 63.02% -1.67% 2.69% -45.08% - Horiz. % 56.43% 48.35% 90.41% 55.46% 56.40% 54.92% 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 
