[SEM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 9.53%
YoY- 3.18%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 839,975 2,809,087 2,014,019 1,333,797 657,129 2,537,564 1,946,147 -42.91%
PBT 45,663 92,899 44,040 29,293 20,406 63,979 50,318 -6.27%
Tax -14,453 -34,059 -17,997 -12,149 -6,868 -28,626 -20,489 -20.77%
NP 31,210 58,840 26,043 17,144 13,538 35,353 29,829 3.06%
-
NP to SH 24,375 44,348 14,233 12,799 11,685 29,766 25,321 -2.50%
-
Tax Rate 31.65% 36.66% 40.87% 41.47% 33.66% 44.74% 40.72% -
Total Cost 808,765 2,750,247 1,987,976 1,316,653 643,591 2,502,211 1,916,318 -43.76%
-
Net Worth 114,321 89,992 58,793 57,330 77,579 67,002 84,972 21.89%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 18,021 18,021 18,021 - - - -
Div Payout % - 40.64% 126.62% 140.80% - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 114,321 89,992 58,793 57,330 77,579 67,002 84,972 21.89%
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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.72% 2.09% 1.29% 1.29% 2.06% 1.39% 1.53% -
ROE 21.32% 49.28% 24.21% 22.33% 15.06% 44.43% 29.80% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 74.58 249.40 178.81 118.42 58.19 223.83 170.17 -42.33%
EPS 2.16 3.93 1.26 1.13 1.03 2.60 2.21 -1.51%
DPS 0.00 1.60 1.60 1.60 0.00 0.00 0.00 -
NAPS 0.1015 0.0799 0.0522 0.0509 0.0687 0.0591 0.0743 23.14%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 68.10 227.76 163.29 108.14 53.28 205.74 157.79 -42.91%
EPS 1.98 3.60 1.15 1.04 0.95 2.41 2.05 -2.29%
DPS 0.00 1.46 1.46 1.46 0.00 0.00 0.00 -
NAPS 0.0927 0.073 0.0477 0.0465 0.0629 0.0543 0.0689 21.89%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.43 1.50 1.53 1.44 1.40 1.36 1.34 -
P/RPS 1.92 0.60 0.86 1.22 2.41 0.61 0.79 80.86%
P/EPS 66.08 38.10 121.08 126.72 135.30 51.80 60.52 6.04%
EY 1.51 2.62 0.83 0.79 0.74 1.93 1.65 -5.74%
DY 0.00 1.07 1.05 1.11 0.00 0.00 0.00 -
P/NAPS 14.09 18.77 29.31 28.29 20.38 23.01 18.03 -15.17%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 24/02/22 25/11/21 26/08/21 27/05/21 26/02/21 25/11/20 -
Price 1.41 1.45 1.50 1.53 1.40 1.30 1.31 -
P/RPS 1.89 0.58 0.84 1.29 2.41 0.58 0.77 82.06%
P/EPS 65.15 36.83 118.70 134.64 135.30 49.51 59.17 6.63%
EY 1.53 2.72 0.84 0.74 0.74 2.02 1.69 -6.42%
DY 0.00 1.10 1.07 1.05 0.00 0.00 0.00 -
P/NAPS 13.89 18.15 28.74 30.06 20.38 22.00 17.63 -14.70%

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