[SEM] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.21%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 591,417 677,123 649,731 619,292 592,730 594,159 588,779 0.29%
PBT 13,659 24,368 6,208 19,744 16,104 23,105 21,357 -25.66%
Tax -8,137 -8,578 -3,537 -8,374 -4,737 -6,130 -6,768 13.00%
NP 5,522 15,790 2,671 11,370 11,367 16,975 14,589 -47.52%
-
NP to SH 4,444 12,919 1,033 11,371 11,347 16,979 14,588 -54.56%
-
Tax Rate 59.57% 35.20% 56.97% 42.41% 29.42% 26.53% 31.69% -
Total Cost 585,895 661,333 647,060 607,922 581,363 577,184 574,190 1.34%
-
Net Worth 67,002 84,972 82,813 113,293 102,712 91,095 73,934 -6.32%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 67,002 84,972 82,813 113,293 102,712 91,095 73,934 -6.32%
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
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 0.93% 2.33% 0.41% 1.84% 1.92% 2.86% 2.48% -
ROE 6.63% 15.20% 1.25% 10.04% 11.05% 18.64% 19.73% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.17 59.21 56.49 53.84 51.53 51.66 51.60 0.73%
EPS 0.39 1.13 0.09 0.99 0.99 1.48 1.28 -54.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0591 0.0743 0.072 0.0985 0.0893 0.0792 0.0648 -5.92%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 47.95 54.90 52.68 50.21 48.06 48.17 47.74 0.29%
EPS 0.36 1.05 0.08 0.92 0.92 1.38 1.18 -54.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0543 0.0689 0.0671 0.0919 0.0833 0.0739 0.0599 -6.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.36 1.34 1.35 1.36 1.43 1.45 1.49 -
P/RPS 2.61 2.26 2.39 2.53 2.77 2.81 2.89 -6.53%
P/EPS 346.95 118.62 1,503.15 137.57 144.95 98.23 116.54 106.26%
EY 0.29 0.84 0.07 0.73 0.69 1.02 0.86 -51.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 23.01 18.03 18.75 13.81 16.01 18.31 22.99 0.05%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 26/08/20 28/05/20 27/02/20 25/11/19 27/08/19 -
Price 1.30 1.31 1.33 1.30 1.38 1.42 1.48 -
P/RPS 2.49 2.21 2.35 2.41 2.68 2.75 2.87 -8.99%
P/EPS 331.64 115.97 1,480.88 131.50 139.88 96.19 115.75 101.08%
EY 0.30 0.86 0.07 0.76 0.71 1.04 0.86 -50.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.00 17.63 18.47 13.20 15.45 17.93 22.84 -2.45%

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