[SEM] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -65.6%
YoY- -60.84%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 680,223 676,669 657,129 591,417 677,123 649,731 619,292 6.45%
PBT 14,748 8,894 20,406 13,659 24,368 6,208 19,744 -17.66%
Tax -5,848 -5,282 -6,868 -8,137 -8,578 -3,537 -8,374 -21.26%
NP 8,900 3,612 13,538 5,522 15,790 2,671 11,370 -15.05%
-
NP to SH 1,435 1,120 11,685 4,444 12,919 1,033 11,371 -74.80%
-
Tax Rate 39.65% 59.39% 33.66% 59.57% 35.20% 56.97% 42.41% -
Total Cost 671,323 673,057 643,591 585,895 661,333 647,060 607,922 6.83%
-
Net Worth 58,793 57,330 77,579 67,002 84,972 82,813 113,293 -35.39%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 58,793 57,330 77,579 67,002 84,972 82,813 113,293 -35.39%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.31% 0.53% 2.06% 0.93% 2.33% 0.41% 1.84% -
ROE 2.44% 1.95% 15.06% 6.63% 15.20% 1.25% 10.04% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 60.39 60.08 58.19 52.17 59.21 56.49 53.84 7.94%
EPS 0.13 0.10 1.03 0.39 1.13 0.09 0.99 -74.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0522 0.0509 0.0687 0.0591 0.0743 0.072 0.0985 -34.48%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 55.15 54.86 53.28 47.95 54.90 52.68 50.21 6.44%
EPS 0.12 0.09 0.95 0.36 1.05 0.08 0.92 -74.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0477 0.0465 0.0629 0.0543 0.0689 0.0671 0.0919 -35.38%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.53 1.44 1.40 1.36 1.34 1.35 1.36 -
P/RPS 2.53 2.40 2.41 2.61 2.26 2.39 2.53 0.00%
P/EPS 1,200.88 1,448.14 135.30 346.95 118.62 1,503.15 137.57 323.39%
EY 0.08 0.07 0.74 0.29 0.84 0.07 0.73 -77.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 29.31 28.29 20.38 23.01 18.03 18.75 13.81 65.07%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 26/08/21 27/05/21 26/02/21 25/11/20 26/08/20 28/05/20 -
Price 1.50 1.53 1.40 1.30 1.31 1.33 1.30 -
P/RPS 2.48 2.55 2.41 2.49 2.21 2.35 2.41 1.92%
P/EPS 1,177.34 1,538.65 135.30 331.64 115.97 1,480.88 131.50 330.59%
EY 0.08 0.06 0.74 0.30 0.86 0.07 0.76 -77.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.74 30.06 20.38 22.00 17.63 18.47 13.20 67.90%

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