[SEM] YoY 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- -33.17%
YoY- -9.11%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
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 992,425 795,064 591,417 592,730 554,263 546,240 523,609 11.23%
PBT 14,231 48,857 13,659 16,104 21,122 26,556 12,023 2.84%
Tax -5,700 -16,064 -8,137 -4,737 -8,614 -10,701 -2,502 14.70%
NP 8,531 32,793 5,522 11,367 12,508 15,855 9,521 -1.81%
-
NP to SH 2,650 29,243 4,444 11,347 12,485 15,855 9,521 -19.18%
-
Tax Rate 40.05% 32.88% 59.57% 29.42% 40.78% 40.30% 20.81% -
Total Cost 983,894 762,271 585,895 581,363 541,755 530,385 514,088 11.42%
-
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 - - - - - - 53,349 -
Div Payout % - - - - - - 560.34% -
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 0.86% 4.12% 0.93% 1.92% 2.26% 2.90% 1.82% -
ROE 1.96% 32.49% 6.63% 11.05% 13.45% 21.41% 26.38% -
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 89.04 70.59 52.17 51.53 49.10 49.19 46.13 11.57%
EPS 0.24 2.60 0.39 0.99 1.11 1.43 0.84 -18.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.70 -
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 80.46 64.46 47.95 48.06 44.94 44.29 42.45 11.24%
EPS 0.21 2.37 0.36 0.92 1.01 1.29 0.77 -19.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.33 -
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 2.17 2.12 2.61 2.77 3.06 3.13 3.08 -5.66%
P/EPS 811.74 57.77 346.95 144.95 135.63 107.85 169.29 29.84%
EY 0.12 1.73 0.29 0.69 0.74 0.93 0.59 -23.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
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 2.09 2.05 2.49 2.68 2.95 3.09 3.30 -7.32%
P/EPS 782.30 55.85 331.64 139.88 131.11 106.45 181.22 27.58%
EY 0.13 1.79 0.30 0.71 0.76 0.94 0.55 -21.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
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