[SEM] YoY Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 104.14%
YoY- -40.72%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,089,275 2,771,856 2,014,019 1,946,147 1,766,669 1,661,836 1,640,862 4.10%
PBT 69,976 128,111 44,040 50,318 60,549 52,737 43,940 8.06%
Tax -8,324 -52,146 -17,997 -20,489 -17,832 -13,915 -9,688 -2.49%
NP 61,652 75,965 26,043 29,829 42,717 38,822 34,252 10.28%
-
NP to SH 55,425 63,806 14,233 25,321 42,711 38,822 34,252 8.34%
-
Tax Rate 11.90% 40.70% 40.87% 40.72% 29.45% 26.39% 22.05% -
Total Cost 2,027,623 2,695,891 1,987,976 1,916,318 1,723,952 1,623,014 1,606,610 3.95%
-
Net Worth 123,690 124,570 58,793 84,972 91,095 83,425 52,743 15.25%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 59,903 29,284 18,021 - - - - -
Div Payout % 108.08% 45.90% 126.62% - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 123,690 124,570 58,793 84,972 91,095 83,425 52,743 15.25%
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
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 2.95% 2.74% 1.29% 1.53% 2.42% 2.34% 2.09% -
ROE 44.81% 51.22% 24.21% 29.80% 46.89% 46.54% 64.94% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 188.34 246.10 178.81 170.17 153.60 147.21 147.77 4.12%
EPS 4.99 5.66 1.26 2.21 3.75 3.46 3.08 8.36%
DPS 5.40 2.60 1.60 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1106 0.0522 0.0743 0.0792 0.0739 0.0475 15.27%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 169.39 224.74 163.29 157.79 143.24 134.74 133.04 4.10%
EPS 4.49 5.17 1.15 2.05 3.46 3.15 2.78 8.31%
DPS 4.86 2.37 1.46 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.101 0.0477 0.0689 0.0739 0.0676 0.0428 15.24%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.99 1.56 1.53 1.34 1.45 1.47 1.56 -
P/RPS 1.06 0.63 0.86 0.79 0.94 1.00 1.06 0.00%
P/EPS 39.83 27.54 121.08 60.52 39.05 42.75 50.57 -3.89%
EY 2.51 3.63 0.83 1.65 2.56 2.34 1.98 4.03%
DY 2.71 1.67 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 17.85 14.10 29.31 18.03 18.31 19.89 32.84 -9.65%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 25/11/21 25/11/20 25/11/19 30/11/18 29/11/17 -
Price 2.00 1.70 1.50 1.31 1.42 1.29 1.51 -
P/RPS 1.06 0.69 0.84 0.77 0.92 0.88 1.02 0.64%
P/EPS 40.03 30.01 118.70 59.17 38.24 37.51 48.95 -3.29%
EY 2.50 3.33 0.84 1.69 2.62 2.67 2.04 3.44%
DY 2.70 1.53 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 17.94 15.37 28.74 17.63 17.93 17.46 31.79 -9.09%

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