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

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -45.46%
YoY- -51.8%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 4,086,736 3,567,290 2,667,594 2,538,046 2,345,020 2,186,642 2,155,482 11.24%
PBT 132,252 179,258 58,586 51,904 74,890 61,080 49,468 17.80%
Tax -44,560 -59,210 -24,298 -23,822 -23,404 -16,950 -13,162 22.52%
NP 87,692 120,048 34,288 28,082 51,486 44,130 36,306 15.82%
-
NP to SH 82,078 100,296 25,598 24,808 51,466 44,130 36,306 14.55%
-
Tax Rate 33.69% 33.03% 41.47% 45.90% 31.25% 27.75% 26.61% -
Total Cost 3,999,044 3,447,242 2,633,306 2,509,964 2,293,534 2,142,512 2,119,176 11.15%
-
Net Worth 115,222 110,829 57,330 82,813 73,934 66,513 1,110 116.71%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 119,885 58,568 36,042 - - - - -
Div Payout % 146.06% 58.40% 140.80% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 115,222 110,829 57,330 82,813 73,934 66,513 1,110 116.71%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.15% 3.37% 1.29% 1.11% 2.20% 2.02% 1.68% -
ROE 71.23% 90.50% 44.65% 29.96% 69.61% 66.35% 3,269.68% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 368.16 316.72 236.84 220.66 205.53 194.62 194.12 11.25%
EPS 7.40 8.90 2.26 2.16 4.54 3.96 3.26 14.63%
DPS 10.80 5.20 3.20 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0984 0.0509 0.072 0.0648 0.0592 0.001 116.71%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 331.34 289.23 216.28 205.78 190.13 177.29 174.76 11.24%
EPS 6.65 8.13 2.08 2.01 4.17 3.58 2.94 14.56%
DPS 9.72 4.75 2.92 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.0899 0.0465 0.0671 0.0599 0.0539 0.0009 116.70%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.00 1.39 1.44 1.35 1.49 1.48 1.37 -
P/RPS 0.54 0.44 0.61 0.61 0.72 0.76 0.71 -4.45%
P/EPS 27.05 15.61 63.36 62.59 33.03 37.68 41.90 -7.03%
EY 3.70 6.41 1.58 1.60 3.03 2.65 2.39 7.55%
DY 5.40 3.74 2.22 0.00 0.00 0.00 0.00 -
P/NAPS 19.27 14.13 28.29 18.75 22.99 25.00 1,370.00 -50.85%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 26/08/20 27/08/19 29/08/18 29/08/17 -
Price 2.00 1.56 1.53 1.33 1.48 1.47 1.39 -
P/RPS 0.54 0.49 0.65 0.60 0.72 0.76 0.72 -4.67%
P/EPS 27.05 17.52 67.32 61.66 32.81 37.43 42.51 -7.25%
EY 3.70 5.71 1.49 1.62 3.05 2.67 2.35 7.85%
DY 5.40 3.33 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 19.27 15.85 30.06 18.47 22.84 24.83 1,390.00 -50.97%

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