[SEM] QoQ TTM 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- 0.29%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,991,931 2,809,085 2,605,438 2,602,338 2,575,400 2,537,563 2,538,876 11.57%
PBT 118,162 92,905 57,707 67,327 64,641 63,979 66,424 46.86%
Tax -41,647 -34,062 -26,135 -28,865 -27,120 -28,626 -25,226 39.72%
NP 76,515 58,843 31,572 38,462 37,521 35,353 41,198 51.15%
-
NP to SH 56,173 43,483 18,684 30,168 30,081 29,767 36,670 32.92%
-
Tax Rate 35.25% 36.66% 45.29% 42.87% 41.95% 44.74% 37.98% -
Total Cost 2,915,416 2,750,242 2,573,866 2,563,876 2,537,879 2,502,210 2,497,678 10.87%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 2.56% 2.09% 1.21% 1.48% 1.46% 1.39% 1.62% -
ROE 49.14% 48.32% 31.78% 52.62% 38.77% 44.43% 43.15% -
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 265.64 249.40 231.32 231.05 228.06 223.83 222.00 12.72%
EPS 4.99 3.86 1.66 2.68 2.66 2.63 3.21 34.22%
DPS 0.00 0.00 0.00 0.00 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 242.58 227.76 211.24 210.99 208.81 205.74 205.85 11.57%
EPS 4.55 3.53 1.51 2.45 2.44 2.41 2.97 32.92%
DPS 0.00 0.00 0.00 0.00 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 0.54 0.60 0.66 0.62 0.61 0.61 0.60 -6.78%
P/EPS 28.67 38.85 92.23 53.76 52.56 51.80 41.79 -22.23%
EY 3.49 2.57 1.08 1.86 1.90 1.93 2.39 28.74%
DY 0.00 0.00 0.00 0.00 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 0.53 0.58 0.65 0.66 0.61 0.58 0.59 -6.90%
P/EPS 28.27 37.56 90.42 57.12 52.56 49.51 40.86 -21.79%
EY 3.54 2.66 1.11 1.75 1.90 2.02 2.45 27.83%
DY 0.00 0.00 0.00 0.00 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