[SEM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 65.98%
YoY- 10.02%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,269,023 619,292 2,359,399 1,766,669 1,172,510 583,731 2,216,099 -31.06%
PBT 25,952 19,744 76,653 60,549 37,445 16,088 73,859 -50.23%
Tax -11,911 -8,374 -22,569 -17,832 -11,702 -4,934 -22,529 -34.64%
NP 14,041 11,370 54,084 42,717 25,743 11,154 51,330 -57.89%
-
NP to SH 12,404 11,371 54,058 42,711 25,733 11,145 51,307 -61.22%
-
Tax Rate 45.90% 42.41% 29.44% 29.45% 31.25% 30.67% 30.50% -
Total Cost 1,254,982 607,922 2,305,315 1,723,952 1,146,767 572,577 2,164,769 -30.49%
-
Net Worth 82,813 113,293 102,712 91,095 73,934 85,805 92,794 -7.31%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 82,813 113,293 102,712 91,095 73,934 85,805 92,794 -7.31%
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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.11% 1.84% 2.29% 2.42% 2.20% 1.91% 2.32% -
ROE 14.98% 10.04% 52.63% 46.89% 34.81% 12.99% 55.29% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 110.33 53.84 205.13 153.60 102.77 52.04 196.31 -31.92%
EPS 1.08 0.99 4.74 3.75 2.27 0.99 4.57 -61.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.072 0.0985 0.0893 0.0792 0.0648 0.0765 0.0822 -8.46%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 102.89 50.21 191.30 143.24 95.06 47.33 179.68 -31.06%
EPS 1.01 0.92 4.38 3.46 2.09 0.90 4.16 -61.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0671 0.0919 0.0833 0.0739 0.0599 0.0696 0.0752 -7.32%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.35 1.36 1.43 1.45 1.49 1.48 1.50 -
P/RPS 1.22 2.53 0.70 0.94 1.45 2.84 0.76 37.13%
P/EPS 125.18 137.57 30.43 39.05 66.06 148.95 33.00 143.42%
EY 0.80 0.73 3.29 2.56 1.51 0.67 3.03 -58.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.75 13.81 16.01 18.31 22.99 19.35 18.25 1.81%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 29/05/19 26/02/19 -
Price 1.33 1.30 1.38 1.42 1.48 1.49 1.45 -
P/RPS 1.21 2.41 0.67 0.92 1.44 2.86 0.74 38.83%
P/EPS 123.33 131.50 29.36 38.24 65.62 149.95 31.90 146.53%
EY 0.81 0.76 3.41 2.62 1.52 0.67 3.13 -59.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.47 13.20 15.45 17.93 22.84 19.48 17.64 3.11%

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