[SEM] YoY Annualized 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- -5.07%
YoY- 5.36%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 3,764,280 2,809,087 2,537,564 2,359,399 2,216,099 2,187,102 2,103,367 10.18%
PBT 144,520 92,899 63,979 76,653 73,859 70,496 70,822 12.61%
Tax -57,846 -34,059 -28,626 -22,569 -22,529 -20,389 -18,644 20.75%
NP 86,674 58,840 35,353 54,084 51,330 50,107 52,178 8.82%
-
NP to SH 68,634 44,348 29,766 54,058 51,307 50,107 52,178 4.67%
-
Tax Rate 40.03% 36.66% 44.74% 29.44% 30.50% 28.92% 26.33% -
Total Cost 3,677,606 2,750,247 2,502,211 2,305,315 2,164,769 2,136,995 2,051,189 10.21%
-
Net Worth 135,531 89,992 67,002 102,712 92,794 74,062 36,096 24.65%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 28,978 18,021 - - - - 53,349 -9.66%
Div Payout % 42.22% 40.64% - - - - 102.25% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 135,531 89,992 67,002 102,712 92,794 74,062 36,096 24.65%
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
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 2.30% 2.09% 1.39% 2.29% 2.32% 2.29% 2.48% -
ROE 50.64% 49.28% 44.43% 52.63% 55.29% 67.65% 144.55% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 337.73 249.40 223.83 205.13 196.31 196.97 185.30 10.51%
EPS 6.11 3.93 2.60 4.74 4.57 4.51 4.50 5.22%
DPS 2.60 1.60 0.00 0.00 0.00 0.00 4.70 -9.39%
NAPS 0.1216 0.0799 0.0591 0.0893 0.0822 0.0667 0.0318 25.03%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 305.20 227.76 205.74 191.30 179.68 177.33 170.54 10.18%
EPS 5.56 3.60 2.41 4.38 4.16 4.06 4.23 4.65%
DPS 2.35 1.46 0.00 0.00 0.00 0.00 4.33 -9.68%
NAPS 0.1099 0.073 0.0543 0.0833 0.0752 0.06 0.0293 24.63%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.93 1.50 1.36 1.43 1.50 1.54 1.42 -
P/RPS 0.57 0.60 0.61 0.70 0.76 0.78 0.77 -4.88%
P/EPS 31.34 38.10 51.80 30.43 33.00 34.13 30.89 0.24%
EY 3.19 2.62 1.93 3.29 3.03 2.93 3.24 -0.25%
DY 1.35 1.07 0.00 0.00 0.00 0.00 3.31 -13.87%
P/NAPS 15.87 18.77 23.01 16.01 18.25 23.09 44.65 -15.82%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 24/02/22 26/02/21 27/02/20 26/02/19 28/02/18 27/02/17 -
Price 1.86 1.45 1.30 1.38 1.45 1.52 1.52 -
P/RPS 0.55 0.58 0.58 0.67 0.74 0.77 0.82 -6.43%
P/EPS 30.21 36.83 49.51 29.36 31.90 33.68 33.07 -1.49%
EY 3.31 2.72 2.02 3.41 3.13 2.97 3.02 1.53%
DY 1.40 1.10 0.00 0.00 0.00 0.00 3.09 -12.35%
P/NAPS 15.30 18.15 22.00 15.45 17.64 22.79 47.80 -17.28%

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