[SEM] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 9.08%
YoY- -51.8%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,043,368 1,783,645 1,333,797 1,269,023 1,172,510 1,093,321 1,077,741 11.24%
PBT 66,126 89,629 29,293 25,952 37,445 30,540 24,734 17.80%
Tax -22,280 -29,605 -12,149 -11,911 -11,702 -8,475 -6,581 22.52%
NP 43,846 60,024 17,144 14,041 25,743 22,065 18,153 15.82%
-
NP to SH 41,039 50,148 12,799 12,404 25,733 22,065 18,153 14.55%
-
Tax Rate 33.69% 33.03% 41.47% 45.90% 31.25% 27.75% 26.61% -
Total Cost 1,999,522 1,723,621 1,316,653 1,254,982 1,146,767 1,071,256 1,059,588 11.15%
-
Net Worth 115,222 110,829 57,330 82,813 73,934 66,513 1,110 116.71%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 59,942 29,284 18,021 - - - - -
Div Payout % 146.06% 58.40% 140.80% - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 115,222 110,829 57,330 82,813 73,934 66,513 1,110 116.71%
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
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.15% 3.37% 1.29% 1.11% 2.20% 2.02% 1.68% -
ROE 35.62% 45.25% 22.33% 14.98% 34.81% 33.17% 1,634.84% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 184.08 158.36 118.42 110.33 102.77 97.31 97.06 11.25%
EPS 3.70 4.45 1.13 1.08 2.27 1.98 1.63 14.63%
DPS 5.40 2.60 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.1038 0.0984 0.0509 0.072 0.0648 0.0592 0.001 116.71%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 165.67 144.61 108.14 102.89 95.06 88.64 87.38 11.24%
EPS 3.33 4.07 1.04 1.01 2.09 1.79 1.47 14.59%
DPS 4.86 2.37 1.46 0.00 0.00 0.00 0.00 -
NAPS 0.0934 0.0899 0.0465 0.0671 0.0599 0.0539 0.0009 116.70%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.00 1.39 1.44 1.35 1.49 1.48 1.37 -
P/RPS 1.09 0.88 1.22 1.22 1.45 1.52 1.41 -4.19%
P/EPS 54.10 31.22 126.72 125.18 66.06 75.36 83.80 -7.03%
EY 1.85 3.20 0.79 0.80 1.51 1.33 1.19 7.62%
DY 2.70 1.87 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 19.27 14.13 28.29 18.75 22.99 25.00 1,370.00 -50.85%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 25/08/22 26/08/21 26/08/20 27/08/19 29/08/18 29/08/17 -
Price 2.00 1.56 1.53 1.33 1.48 1.47 1.39 -
P/RPS 1.09 0.99 1.29 1.21 1.44 1.51 1.43 -4.42%
P/EPS 54.10 35.04 134.64 123.33 65.62 74.85 85.02 -7.25%
EY 1.85 2.85 0.74 0.81 1.52 1.34 1.18 7.77%
DY 2.70 1.67 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 19.27 15.85 30.06 18.47 22.84 24.83 1,390.00 -50.97%

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