[SEM] YoY Quarter Result on 30-Jun-2019 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
27-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 30.89%
YoY- 11.09%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 943,670 676,669 649,731 588,779 557,633 555,213 505,698 10.95%
PBT 43,963 8,894 6,208 21,357 18,331 13,836 20,979 13.11%
Tax -15,152 -5,282 -3,537 -6,768 -5,199 -3,686 -5,907 16.99%
NP 28,811 3,612 2,671 14,589 13,132 10,150 15,072 11.39%
-
NP to SH 25,771 1,120 1,033 14,588 13,132 10,150 15,072 9.34%
-
Tax Rate 34.47% 59.39% 56.97% 31.69% 28.36% 26.64% 28.16% -
Total Cost 914,859 673,057 647,060 574,190 544,501 545,063 490,626 10.93%
-
Net Worth 110,829 57,330 82,813 73,934 66,513 1,110 109,895 0.14%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 110,829 57,330 82,813 73,934 66,513 1,110 109,895 0.14%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,186,771 0.64%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 3.05% 0.53% 0.41% 2.48% 2.35% 1.83% 2.98% -
ROE 23.25% 1.95% 1.25% 19.73% 19.74% 914.10% 13.71% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 83.78 60.08 56.49 51.60 49.63 50.00 42.61 11.92%
EPS 2.29 0.10 0.09 1.28 1.17 0.91 1.27 10.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0984 0.0509 0.072 0.0648 0.0592 0.001 0.0926 1.01%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 76.51 54.86 52.68 47.74 45.21 45.02 41.00 10.95%
EPS 2.09 0.09 0.08 1.18 1.06 0.82 1.22 9.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0899 0.0465 0.0671 0.0599 0.0539 0.0009 0.0891 0.14%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.39 1.44 1.35 1.49 1.48 1.37 1.36 -
P/RPS 1.66 2.40 2.39 2.89 2.98 2.74 3.19 -10.31%
P/EPS 60.75 1,448.14 1,503.15 116.54 126.63 149.87 107.09 -9.01%
EY 1.65 0.07 0.07 0.86 0.79 0.67 0.93 10.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 14.13 28.29 18.75 22.99 25.00 1,370.00 14.69 -0.64%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 25/08/22 26/08/21 26/08/20 27/08/19 29/08/18 29/08/17 25/08/16 -
Price 1.56 1.53 1.33 1.48 1.47 1.39 1.45 -
P/RPS 1.86 2.55 2.35 2.87 2.96 2.78 3.40 -9.56%
P/EPS 68.18 1,538.65 1,480.88 115.75 125.77 152.06 114.17 -8.22%
EY 1.47 0.06 0.07 0.86 0.80 0.66 0.88 8.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.85 30.06 18.47 22.84 24.83 1,390.00 15.66 0.20%

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