[SEM] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 162.94%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 795,064 680,223 676,669 657,129 591,417 677,123 649,731 14.36%
PBT 48,857 14,748 8,894 20,406 13,659 24,368 6,208 294.17%
Tax -16,064 -5,848 -5,282 -6,868 -8,137 -8,578 -3,537 173.49%
NP 32,793 8,900 3,612 13,538 5,522 15,790 2,671 429.77%
-
NP to SH 29,243 1,435 1,120 11,685 4,444 12,919 1,033 823.21%
-
Tax Rate 32.88% 39.65% 59.39% 33.66% 59.57% 35.20% 56.97% -
Total Cost 762,271 671,323 673,057 643,591 585,895 661,333 647,060 11.50%
-
Net Worth 89,992 58,793 57,330 77,579 67,002 84,972 82,813 5.68%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 89,992 58,793 57,330 77,579 67,002 84,972 82,813 5.68%
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
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.12% 1.31% 0.53% 2.06% 0.93% 2.33% 0.41% -
ROE 32.49% 2.44% 1.95% 15.06% 6.63% 15.20% 1.25% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 70.59 60.39 60.08 58.19 52.17 59.21 56.49 15.96%
EPS 2.60 0.13 0.10 1.03 0.39 1.13 0.09 835.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0799 0.0522 0.0509 0.0687 0.0591 0.0743 0.072 7.16%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 64.46 55.15 54.86 53.28 47.95 54.90 52.68 14.35%
EPS 2.37 0.12 0.09 0.95 0.36 1.05 0.08 851.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.073 0.0477 0.0465 0.0629 0.0543 0.0689 0.0671 5.76%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.50 1.53 1.44 1.40 1.36 1.34 1.35 -
P/RPS 2.12 2.53 2.40 2.41 2.61 2.26 2.39 -7.66%
P/EPS 57.77 1,200.88 1,448.14 135.30 346.95 118.62 1,503.15 -88.54%
EY 1.73 0.08 0.07 0.74 0.29 0.84 0.07 743.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.77 29.31 28.29 20.38 23.01 18.03 18.75 0.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 25/11/21 26/08/21 27/05/21 26/02/21 25/11/20 26/08/20 -
Price 1.45 1.50 1.53 1.40 1.30 1.31 1.33 -
P/RPS 2.05 2.48 2.55 2.41 2.49 2.21 2.35 -8.68%
P/EPS 55.85 1,177.34 1,538.65 135.30 331.64 115.97 1,480.88 -88.68%
EY 1.79 0.08 0.06 0.74 0.30 0.86 0.07 762.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.15 28.74 30.06 20.38 22.00 17.63 18.47 -1.15%

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