[SEM] QoQ 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- -33.17%
YoY- -9.11%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 677,123 649,731 619,292 592,730 594,159 588,779 583,731 10.37%
PBT 24,368 6,208 19,744 16,104 23,105 21,357 16,088 31.79%
Tax -8,578 -3,537 -8,374 -4,737 -6,130 -6,768 -4,934 44.43%
NP 15,790 2,671 11,370 11,367 16,975 14,589 11,154 25.99%
-
NP to SH 12,919 1,033 11,371 11,347 16,979 14,588 11,145 10.31%
-
Tax Rate 35.20% 56.97% 42.41% 29.42% 26.53% 31.69% 30.67% -
Total Cost 661,333 647,060 607,922 581,363 577,184 574,190 572,577 10.05%
-
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 2.33% 0.41% 1.84% 1.92% 2.86% 2.48% 1.91% -
ROE 15.20% 1.25% 10.04% 11.05% 18.64% 19.73% 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 59.21 56.49 53.84 51.53 51.66 51.60 52.04 8.96%
EPS 1.13 0.09 0.99 0.99 1.48 1.28 0.99 9.19%
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 54.90 52.68 50.21 48.06 48.17 47.74 47.33 10.36%
EPS 1.05 0.08 0.92 0.92 1.38 1.18 0.90 10.79%
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 2.26 2.39 2.53 2.77 2.81 2.89 2.84 -14.09%
P/EPS 118.62 1,503.15 137.57 144.95 98.23 116.54 148.95 -14.04%
EY 0.84 0.07 0.73 0.69 1.02 0.86 0.67 16.22%
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 2.21 2.35 2.41 2.68 2.75 2.87 2.86 -15.75%
P/EPS 115.97 1,480.88 131.50 139.88 96.19 115.75 149.95 -15.70%
EY 0.86 0.07 0.76 0.71 1.04 0.86 0.67 18.05%
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