[SEM] YoY Quarter Result on 31-Mar-2021 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 162.94%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 684,214 976,920 839,975 657,129 619,292 583,731 535,688 4.15%
PBT 18,074 26,117 45,663 20,406 19,744 16,088 12,209 6.75%
Tax -6,003 -9,397 -14,453 -6,868 -8,374 -4,934 -3,276 10.61%
NP 12,071 16,720 31,210 13,538 11,370 11,154 8,933 5.14%
-
NP to SH 12,838 15,675 24,375 11,685 11,371 11,145 8,933 6.22%
-
Tax Rate 33.21% 35.98% 31.65% 33.66% 42.41% 30.67% 26.83% -
Total Cost 672,143 960,200 808,765 643,591 607,922 572,577 526,755 4.14%
-
Net Worth 373,090 149,745 114,321 77,579 113,293 85,805 82,945 28.45%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 373,090 149,745 114,321 77,579 113,293 85,805 82,945 28.45%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 1.76% 1.71% 3.72% 2.06% 1.84% 1.91% 1.67% -
ROE 3.44% 10.47% 21.32% 15.06% 10.04% 12.99% 10.77% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 61.69 88.01 74.58 58.19 53.84 52.04 48.24 4.18%
EPS 1.16 1.41 2.16 1.03 0.99 0.99 0.80 6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3364 0.1349 0.1015 0.0687 0.0985 0.0765 0.0747 28.47%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.47 79.21 68.10 53.28 50.21 47.33 43.43 4.15%
EPS 1.04 1.27 1.98 0.95 0.92 0.90 0.72 6.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3025 0.1214 0.0927 0.0629 0.0919 0.0696 0.0673 28.43%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.00 2.04 1.43 1.40 1.36 1.48 1.50 -
P/RPS 3.24 2.32 1.92 2.41 2.53 2.84 3.11 0.68%
P/EPS 172.78 144.47 66.08 135.30 137.57 148.95 186.45 -1.25%
EY 0.58 0.69 1.51 0.74 0.73 0.67 0.54 1.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.95 15.12 14.09 20.38 13.81 19.35 20.08 -18.33%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 25/05/23 26/05/22 27/05/21 28/05/20 29/05/19 24/05/18 -
Price 1.98 2.04 1.41 1.40 1.30 1.49 1.53 -
P/RPS 3.21 2.32 1.89 2.41 2.41 2.86 3.17 0.20%
P/EPS 171.05 144.47 65.15 135.30 131.50 149.95 190.18 -1.74%
EY 0.58 0.69 1.53 0.74 0.76 0.67 0.53 1.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.89 15.12 13.89 20.38 13.20 19.48 20.48 -18.73%

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