[SEM] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 10.65%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 2,538,046 2,477,168 2,359,399 2,355,558 2,345,020 2,334,924 2,216,099 9.47%
PBT 51,904 78,976 76,653 80,732 74,890 64,352 73,859 -20.97%
Tax -23,822 -33,496 -22,569 -23,776 -23,404 -19,736 -22,529 3.79%
NP 28,082 45,480 54,084 56,956 51,486 44,616 51,330 -33.13%
-
NP to SH 24,808 45,484 54,058 56,948 51,466 44,580 51,307 -38.42%
-
Tax Rate 45.90% 42.41% 29.44% 29.45% 31.25% 30.67% 30.50% -
Total Cost 2,509,964 2,431,688 2,305,315 2,298,602 2,293,534 2,290,308 2,164,769 10.37%
-
Net Worth 82,813 113,293 102,712 91,095 73,934 85,805 92,794 -7.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 82,813 113,293 102,712 91,095 73,934 85,805 92,794 -7.31%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.11% 1.84% 2.29% 2.42% 2.20% 1.91% 2.32% -
ROE 29.96% 40.15% 52.63% 62.51% 69.61% 51.95% 55.29% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 220.66 215.37 205.13 204.80 205.53 208.17 196.31 8.11%
EPS 2.16 3.96 4.74 5.00 4.54 3.96 4.57 -39.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0985 0.0893 0.0792 0.0648 0.0765 0.0822 -8.46%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 205.78 200.84 191.30 190.98 190.13 189.31 179.68 9.47%
EPS 2.01 3.69 4.38 4.62 4.17 3.61 4.16 -38.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0919 0.0833 0.0739 0.0599 0.0696 0.0752 -7.32%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.35 1.36 1.43 1.45 1.49 1.48 1.50 -
P/RPS 0.61 0.63 0.70 0.71 0.72 0.71 0.76 -13.64%
P/EPS 62.59 34.39 30.43 29.29 33.03 37.24 33.00 53.28%
EY 1.60 2.91 3.29 3.41 3.03 2.69 3.03 -34.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.75 13.81 16.01 18.31 22.99 19.35 18.25 1.81%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 29/05/19 26/02/19 -
Price 1.33 1.30 1.38 1.42 1.48 1.49 1.45 -
P/RPS 0.60 0.60 0.67 0.69 0.72 0.72 0.74 -13.05%
P/EPS 61.66 32.87 29.36 28.68 32.81 37.49 31.90 55.23%
EY 1.62 3.04 3.41 3.49 3.05 2.67 3.13 -35.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.47 13.20 15.45 17.93 22.84 19.48 17.64 3.11%

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