[SEM] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 104.14%
YoY- -40.72%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,333,797 657,129 2,537,564 1,946,147 1,269,023 619,292 2,359,399 -31.65%
PBT 29,293 20,406 63,979 50,318 25,952 19,744 76,653 -47.36%
Tax -12,149 -6,868 -28,626 -20,489 -11,911 -8,374 -22,569 -33.85%
NP 17,144 13,538 35,353 29,829 14,041 11,370 54,084 -53.54%
-
NP to SH 12,799 11,685 29,766 25,321 12,404 11,371 54,058 -61.76%
-
Tax Rate 41.47% 33.66% 44.74% 40.72% 45.90% 42.41% 29.44% -
Total Cost 1,316,653 643,591 2,502,211 1,916,318 1,254,982 607,922 2,305,315 -31.18%
-
Net Worth 57,330 77,579 67,002 84,972 82,813 113,293 102,712 -32.23%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 18,021 - - - - - - -
Div Payout % 140.80% - - - - - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 57,330 77,579 67,002 84,972 82,813 113,293 102,712 -32.23%
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
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 1.29% 2.06% 1.39% 1.53% 1.11% 1.84% 2.29% -
ROE 22.33% 15.06% 44.43% 29.80% 14.98% 10.04% 52.63% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 118.42 58.19 223.83 170.17 110.33 53.84 205.13 -30.69%
EPS 1.13 1.03 2.60 2.21 1.08 0.99 4.74 -61.58%
DPS 1.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.0687 0.0591 0.0743 0.072 0.0985 0.0893 -31.27%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 108.14 53.28 205.74 157.79 102.89 50.21 191.30 -31.65%
EPS 1.04 0.95 2.41 2.05 1.01 0.92 4.38 -61.68%
DPS 1.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0465 0.0629 0.0543 0.0689 0.0671 0.0919 0.0833 -32.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.44 1.40 1.36 1.34 1.35 1.36 1.43 -
P/RPS 1.22 2.41 0.61 0.79 1.22 2.53 0.70 44.87%
P/EPS 126.72 135.30 51.80 60.52 125.18 137.57 30.43 159.06%
EY 0.79 0.74 1.93 1.65 0.80 0.73 3.29 -61.40%
DY 1.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.29 20.38 23.01 18.03 18.75 13.81 16.01 46.21%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 26/02/21 25/11/20 26/08/20 28/05/20 27/02/20 -
Price 1.53 1.40 1.30 1.31 1.33 1.30 1.38 -
P/RPS 1.29 2.41 0.58 0.77 1.21 2.41 0.67 54.82%
P/EPS 134.64 135.30 49.51 59.17 123.33 131.50 29.36 176.27%
EY 0.74 0.74 2.02 1.69 0.81 0.76 3.41 -63.92%
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.06 20.38 22.00 17.63 18.47 13.20 15.45 55.91%

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