[SEM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 26.57%
YoY- 5.36%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 1,946,147 1,269,023 619,292 2,359,399 1,766,669 1,172,510 583,731 122.68%
PBT 50,318 25,952 19,744 76,653 60,549 37,445 16,088 113.42%
Tax -20,489 -11,911 -8,374 -22,569 -17,832 -11,702 -4,934 157.68%
NP 29,829 14,041 11,370 54,084 42,717 25,743 11,154 92.32%
-
NP to SH 25,321 12,404 11,371 54,058 42,711 25,733 11,145 72.56%
-
Tax Rate 40.72% 45.90% 42.41% 29.44% 29.45% 31.25% 30.67% -
Total Cost 1,916,318 1,254,982 607,922 2,305,315 1,723,952 1,146,767 572,577 123.25%
-
Net Worth 84,972 82,813 113,293 102,712 91,095 73,934 85,805 -0.64%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 84,972 82,813 113,293 102,712 91,095 73,934 85,805 -0.64%
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
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 1.53% 1.11% 1.84% 2.29% 2.42% 2.20% 1.91% -
ROE 29.80% 14.98% 10.04% 52.63% 46.89% 34.81% 12.99% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 170.17 110.33 53.84 205.13 153.60 102.77 52.04 119.83%
EPS 2.21 1.08 0.99 4.74 3.75 2.27 0.99 70.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.072 0.0985 0.0893 0.0792 0.0648 0.0765 -1.92%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 157.79 102.89 50.21 191.30 143.24 95.06 47.33 122.67%
EPS 2.05 1.01 0.92 4.38 3.46 2.09 0.90 72.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0671 0.0919 0.0833 0.0739 0.0599 0.0696 -0.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.34 1.35 1.36 1.43 1.45 1.49 1.48 -
P/RPS 0.79 1.22 2.53 0.70 0.94 1.45 2.84 -57.28%
P/EPS 60.52 125.18 137.57 30.43 39.05 66.06 148.95 -45.05%
EY 1.65 0.80 0.73 3.29 2.56 1.51 0.67 82.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.03 18.75 13.81 16.01 18.31 22.99 19.35 -4.58%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 29/05/19 -
Price 1.31 1.33 1.30 1.38 1.42 1.48 1.49 -
P/RPS 0.77 1.21 2.41 0.67 0.92 1.44 2.86 -58.20%
P/EPS 59.17 123.33 131.50 29.36 38.24 65.62 149.95 -46.11%
EY 1.69 0.81 0.76 3.41 2.62 1.52 0.67 84.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.63 18.47 13.20 15.45 17.93 22.84 19.48 -6.41%

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