[SEM] YoY Annualized 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- -15.86%
YoY- 2.03%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,907,680 3,359,900 2,628,516 2,477,168 2,334,924 2,142,752 2,090,112 10.98%
PBT 104,468 182,652 81,624 78,976 64,352 48,836 43,600 15.66%
Tax -37,588 -57,812 -27,472 -33,496 -19,736 -13,104 -11,580 21.67%
NP 66,880 124,840 54,152 45,480 44,616 35,732 32,020 13.05%
-
NP to SH 62,700 97,500 46,740 45,484 44,580 35,732 32,020 11.84%
-
Tax Rate 35.98% 31.65% 33.66% 42.41% 30.67% 26.83% 26.56% -
Total Cost 3,840,800 3,235,060 2,574,364 2,431,688 2,290,308 2,107,020 2,058,092 10.95%
-
Net Worth 149,745 114,321 77,579 113,293 85,805 82,945 -8,994 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 149,745 114,321 77,579 113,293 85,805 82,945 -8,994 -
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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.71% 3.72% 2.06% 1.84% 1.91% 1.67% 1.53% -
ROE 41.87% 85.29% 60.25% 40.15% 51.95% 43.08% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 352.03 298.31 232.77 215.37 208.17 192.97 188.23 10.99%
EPS 5.64 8.64 4.12 3.96 3.96 3.20 2.88 11.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1349 0.1015 0.0687 0.0985 0.0765 0.0747 -0.0081 -
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 316.83 272.41 213.11 200.84 189.31 173.73 169.46 10.98%
EPS 5.08 7.91 3.79 3.69 3.61 2.90 2.60 11.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1214 0.0927 0.0629 0.0919 0.0696 0.0673 -0.0073 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.04 1.43 1.40 1.36 1.48 1.50 1.60 -
P/RPS 0.58 0.48 0.60 0.63 0.71 0.78 0.85 -6.16%
P/EPS 36.12 16.52 33.82 34.39 37.24 46.61 55.48 -6.90%
EY 2.77 6.05 2.96 2.91 2.69 2.15 1.80 7.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.12 14.09 20.38 13.81 19.35 20.08 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 28/05/20 29/05/19 24/05/18 24/05/17 -
Price 2.04 1.41 1.40 1.30 1.49 1.53 1.42 -
P/RPS 0.58 0.47 0.60 0.60 0.72 0.79 0.75 -4.19%
P/EPS 36.12 16.29 33.82 32.87 37.49 47.55 49.24 -5.03%
EY 2.77 6.14 2.96 3.04 2.67 2.10 2.03 5.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.12 13.89 20.38 13.20 19.48 20.48 0.00 -

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