Highlights

[SEM] YoY Quarter Result on 2020-06-30 [#2]

Stock [SEM]: 7-ELEVEN MALAYSIA HOLDINGS BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -90.92%    YoY -     -92.92%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 649,731 588,779 557,633 555,213 505,698 482,321 472,282 5.46%
  YoY % 10.35% 5.59% 0.44% 9.79% 4.85% 2.13% -
  Horiz. % 137.57% 124.67% 118.07% 117.56% 107.08% 102.13% 100.00%
PBT 6,208 21,357 18,331 13,836 20,979 15,186 23,167 -19.69%
  YoY % -70.93% 16.51% 32.49% -34.05% 38.15% -34.45% -
  Horiz. % 26.80% 92.19% 79.13% 59.72% 90.56% 65.55% 100.00%
Tax -3,537 -6,768 -5,199 -3,686 -5,907 -4,444 -6,762 -10.23%
  YoY % 47.74% -30.18% -41.05% 37.60% -32.92% 34.28% -
  Horiz. % 52.31% 100.09% 76.89% 54.51% 87.36% 65.72% 100.00%
NP 2,671 14,589 13,132 10,150 15,072 10,742 16,405 -26.08%
  YoY % -81.69% 11.10% 29.38% -32.66% 40.31% -34.52% -
  Horiz. % 16.28% 88.93% 80.05% 61.87% 91.87% 65.48% 100.00%
NP to SH 1,033 14,588 13,132 10,150 15,072 10,742 16,405 -36.90%
  YoY % -92.92% 11.09% 29.38% -32.66% 40.31% -34.52% -
  Horiz. % 6.30% 88.92% 80.05% 61.87% 91.87% 65.48% 100.00%
Tax Rate 56.97 % 31.69 % 28.36 % 26.64 % 28.16 % 29.26 % 29.19 % 11.78%
  YoY % 79.77% 11.74% 6.46% -5.40% -3.76% 0.24% -
  Horiz. % 195.17% 108.56% 97.16% 91.26% 96.47% 100.24% 100.00%
Total Cost 647,060 574,190 544,501 545,063 490,626 471,579 455,877 6.01%
  YoY % 12.69% 5.45% -0.10% 11.10% 4.04% 3.44% -
  Horiz. % 141.94% 125.95% 119.44% 119.56% 107.62% 103.44% 100.00%
Net Worth 82,813 73,934 66,513 1,110 109,895 198,665 181,794 -12.27%
  YoY % 12.01% 11.16% 5,890.16% -98.99% -44.68% 9.28% -
  Horiz. % 45.55% 40.67% 36.59% 0.61% 60.45% 109.28% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 82,813 73,934 66,513 1,110 109,895 198,665 181,794 -12.27%
  YoY % 12.01% 11.16% 5,890.16% -98.99% -44.68% 9.28% -
  Horiz. % 45.55% 40.67% 36.59% 0.61% 60.45% 109.28% 100.00%
NOSH 1,150,191 1,140,961 1,123,545 1,110,385 1,186,771 1,234,712 1,115,986 0.50%
  YoY % 0.81% 1.55% 1.19% -6.44% -3.88% 10.64% -
  Horiz. % 103.06% 102.24% 100.68% 99.50% 106.34% 110.64% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.41 % 2.48 % 2.35 % 1.83 % 2.98 % 2.23 % 3.47 % -29.93%
  YoY % -83.47% 5.53% 28.42% -38.59% 33.63% -35.73% -
  Horiz. % 11.82% 71.47% 67.72% 52.74% 85.88% 64.27% 100.00%
ROE 1.25 % 19.73 % 19.74 % 914.10 % 13.71 % 5.41 % 9.02 % -28.04%
  YoY % -93.66% -0.05% -97.84% 6,567.40% 153.42% -40.02% -
  Horiz. % 13.86% 218.74% 218.85% 10,134.15% 152.00% 59.98% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 56.49 51.60 49.63 50.00 42.61 39.06 42.32 4.93%
  YoY % 9.48% 3.97% -0.74% 17.34% 9.09% -7.70% -
  Horiz. % 133.48% 121.93% 117.27% 118.15% 100.69% 92.30% 100.00%
EPS 0.09 1.28 1.17 0.91 1.27 0.87 1.47 -37.19%
  YoY % -92.97% 9.40% 28.57% -28.35% 45.98% -40.82% -
  Horiz. % 6.12% 87.07% 79.59% 61.90% 86.39% 59.18% 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 0.0720 0.0648 0.0592 0.0010 0.0926 0.1609 0.1629 -12.71%
  YoY % 11.11% 9.46% 5,820.00% -98.92% -42.45% -1.23% -
  Horiz. % 44.20% 39.78% 36.34% 0.61% 56.84% 98.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 52.68 47.74 45.21 45.02 41.00 39.11 38.29 5.46%
  YoY % 10.35% 5.60% 0.42% 9.80% 4.83% 2.14% -
  Horiz. % 137.58% 124.68% 118.07% 117.58% 107.08% 102.14% 100.00%
EPS 0.08 1.18 1.06 0.82 1.22 0.87 1.33 -37.38%
  YoY % -93.22% 11.32% 29.27% -32.79% 40.23% -34.59% -
  Horiz. % 6.02% 88.72% 79.70% 61.65% 91.73% 65.41% 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 0.0671 0.0599 0.0539 0.0009 0.0891 0.1611 0.1474 -12.28%
  YoY % 12.02% 11.13% 5,888.89% -98.99% -44.69% 9.29% -
  Horiz. % 45.52% 40.64% 36.57% 0.61% 60.45% 109.29% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.3500 1.4900 1.4800 1.3700 1.3600 1.6000 1.6700 -
P/RPS 2.39 2.89 2.98 2.74 3.19 4.10 3.95 -8.03%
  YoY % -17.30% -3.02% 8.76% -14.11% -22.20% 3.80% -
  Horiz. % 60.51% 73.16% 75.44% 69.37% 80.76% 103.80% 100.00%
P/EPS 1,503.15 116.54 126.63 149.87 107.09 183.91 113.61 53.73%
  YoY % 1,189.81% -7.97% -15.51% 39.95% -41.77% 61.88% -
  Horiz. % 1,323.08% 102.58% 111.46% 131.92% 94.26% 161.88% 100.00%
EY 0.07 0.86 0.79 0.67 0.93 0.54 0.88 -34.40%
  YoY % -91.86% 8.86% 17.91% -27.96% 72.22% -38.64% -
  Horiz. % 7.95% 97.73% 89.77% 76.14% 105.68% 61.36% 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 18.75 22.99 25.00 1,370.00 14.69 9.94 10.25 10.58%
  YoY % -18.44% -8.04% -98.18% 9,226.07% 47.79% -3.02% -
  Horiz. % 182.93% 224.29% 243.90% 13,365.85% 143.32% 96.98% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 27/08/19 29/08/18 29/08/17 25/08/16 28/08/15 26/08/14 -
Price 1.3300 1.4800 1.4700 1.3900 1.4500 1.4700 1.8300 -
P/RPS 2.35 2.87 2.96 2.78 3.40 3.76 4.32 -9.64%
  YoY % -18.12% -3.04% 6.47% -18.24% -9.57% -12.96% -
  Horiz. % 54.40% 66.44% 68.52% 64.35% 78.70% 87.04% 100.00%
P/EPS 1,480.88 115.75 125.77 152.06 114.17 168.97 124.49 51.03%
  YoY % 1,179.38% -7.97% -17.29% 33.19% -32.43% 35.73% -
  Horiz. % 1,189.56% 92.98% 101.03% 122.15% 91.71% 135.73% 100.00%
EY 0.07 0.86 0.80 0.66 0.88 0.59 0.80 -33.35%
  YoY % -91.86% 7.50% 21.21% -25.00% 49.15% -26.25% -
  Horiz. % 8.75% 107.50% 100.00% 82.50% 110.00% 73.75% 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 18.47 22.84 24.83 1,390.00 15.66 9.14 11.23 8.64%
  YoY % -19.13% -8.01% -98.21% 8,776.12% 71.33% -18.61% -
  Horiz. % 164.47% 203.38% 221.10% 12,377.56% 139.45% 81.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS