[SEM] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -78.28%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 839,975 657,129 619,292 583,731 535,688 522,528 526,253 8.10%
PBT 45,663 20,406 19,744 16,088 12,209 10,900 22,294 12.68%
Tax -14,453 -6,868 -8,374 -4,934 -3,276 -2,895 -6,363 14.64%
NP 31,210 13,538 11,370 11,154 8,933 8,005 15,931 11.85%
-
NP to SH 24,375 11,685 11,371 11,145 8,933 8,005 15,931 7.34%
-
Tax Rate 31.65% 33.66% 42.41% 30.67% 26.83% 26.56% 28.54% -
Total Cost 808,765 643,591 607,922 572,577 526,755 514,523 510,322 7.97%
-
Net Worth 114,321 77,579 113,293 85,805 82,945 -8,994 107,622 1.01%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 114,321 77,579 113,293 85,805 82,945 -8,994 107,622 1.01%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,180,074 0.73%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 3.72% 2.06% 1.84% 1.91% 1.67% 1.53% 3.03% -
ROE 21.32% 15.06% 10.04% 12.99% 10.77% 0.00% 14.80% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 74.58 58.19 53.84 52.04 48.24 47.06 44.59 8.94%
EPS 2.16 1.03 0.99 0.99 0.80 0.72 1.35 8.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1015 0.0687 0.0985 0.0765 0.0747 -0.0081 0.0912 1.79%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 68.10 53.28 50.21 47.33 43.43 42.37 42.67 8.09%
EPS 1.98 0.95 0.92 0.90 0.72 0.65 1.29 7.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0927 0.0629 0.0919 0.0696 0.0673 -0.0073 0.0873 1.00%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.43 1.40 1.36 1.48 1.50 1.60 1.40 -
P/RPS 1.92 2.41 2.53 2.84 3.11 3.40 3.14 -7.86%
P/EPS 66.08 135.30 137.57 148.95 186.45 221.94 103.70 -7.23%
EY 1.51 0.74 0.73 0.67 0.54 0.45 0.96 7.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.09 20.38 13.81 19.35 20.08 0.00 15.35 -1.41%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 28/05/20 29/05/19 24/05/18 24/05/17 26/05/16 -
Price 1.41 1.40 1.30 1.49 1.53 1.42 1.37 -
P/RPS 1.89 2.41 2.41 2.86 3.17 3.02 3.07 -7.76%
P/EPS 65.15 135.30 131.50 149.95 190.18 196.97 101.48 -7.11%
EY 1.53 0.74 0.76 0.67 0.53 0.51 0.99 7.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 13.89 20.38 13.20 19.48 20.48 0.00 15.02 -1.29%

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