[SEM] YoY 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- -90.92%
YoY- -92.92%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
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 1,066,448 943,670 676,669 649,731 588,779 557,633 555,213 11.48%
PBT 40,009 43,963 8,894 6,208 21,357 18,331 13,836 19.35%
Tax -12,883 -15,152 -5,282 -3,537 -6,768 -5,199 -3,686 23.17%
NP 27,126 28,811 3,612 2,671 14,589 13,132 10,150 17.79%
-
NP to SH 25,364 25,771 1,120 1,033 14,588 13,132 10,150 16.48%
-
Tax Rate 32.20% 34.47% 59.39% 56.97% 31.69% 28.36% 26.64% -
Total Cost 1,039,322 914,859 673,057 647,060 574,190 544,501 545,063 11.35%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 2.54% 3.05% 0.53% 0.41% 2.48% 2.35% 1.83% -
ROE 22.01% 23.25% 1.95% 1.25% 19.73% 19.74% 914.10% -
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 96.07 83.78 60.08 56.49 51.60 49.63 50.00 11.49%
EPS 2.28 2.29 0.10 0.09 1.28 1.17 0.91 16.53%
DPS 0.00 0.00 0.00 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 86.47 76.51 54.86 52.68 47.74 45.21 45.02 11.48%
EPS 2.06 2.09 0.09 0.08 1.18 1.06 0.82 16.58%
DPS 0.00 0.00 0.00 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 2.08 1.66 2.40 2.39 2.89 2.98 2.74 -4.48%
P/EPS 87.53 60.75 1,448.14 1,503.15 116.54 126.63 149.87 -8.56%
EY 1.14 1.65 0.07 0.07 0.86 0.79 0.67 9.25%
DY 0.00 0.00 0.00 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 2.08 1.86 2.55 2.35 2.87 2.96 2.78 -4.71%
P/EPS 87.53 68.18 1,538.65 1,480.88 115.75 125.77 152.06 -8.79%
EY 1.14 1.47 0.06 0.07 0.86 0.80 0.66 9.53%
DY 0.00 0.00 0.00 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