[SEM] YoY Quarter Result on 31-Dec-2020 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -65.6%
YoY- -60.84%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 694,496 992,425 795,064 591,417 592,730 554,263 546,240 4.08%
PBT -47,351 14,231 48,857 13,659 16,104 21,122 26,556 -
Tax 271,293 -5,700 -16,064 -8,137 -4,737 -8,614 -10,701 -
NP 223,942 8,531 32,793 5,522 11,367 12,508 15,855 55.44%
-
NP to SH 221,079 2,650 29,243 4,444 11,347 12,485 15,855 55.11%
-
Tax Rate - 40.05% 32.88% 59.57% 29.42% 40.78% 40.30% -
Total Cost 470,554 983,894 762,271 585,895 581,363 541,755 530,385 -1.97%
-
Net Worth 360,114 135,531 89,992 67,002 102,712 92,794 74,062 30.14%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 360,114 135,531 89,992 67,002 102,712 92,794 74,062 30.14%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 32.25% 0.86% 4.12% 0.93% 1.92% 2.26% 2.90% -
ROE 61.39% 1.96% 32.49% 6.63% 11.05% 13.45% 21.41% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 62.62 89.04 70.59 52.17 51.53 49.10 49.19 4.10%
EPS 19.93 0.24 2.60 0.39 0.99 1.11 1.43 55.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3247 0.1216 0.0799 0.0591 0.0893 0.0822 0.0667 30.16%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 56.31 80.46 64.46 47.95 48.06 44.94 44.29 4.08%
EPS 17.92 0.21 2.37 0.36 0.92 1.01 1.29 55.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.292 0.1099 0.073 0.0543 0.0833 0.0752 0.06 30.16%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.00 1.93 1.50 1.36 1.43 1.50 1.54 -
P/RPS 3.19 2.17 2.12 2.61 2.77 3.06 3.13 0.31%
P/EPS 10.03 811.74 57.77 346.95 144.95 135.63 107.85 -32.67%
EY 9.97 0.12 1.73 0.29 0.69 0.74 0.93 48.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 15.87 18.77 23.01 16.01 18.25 23.09 -19.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 28/02/23 24/02/22 26/02/21 27/02/20 26/02/19 28/02/18 -
Price 2.00 1.86 1.45 1.30 1.38 1.45 1.52 -
P/RPS 3.19 2.09 2.05 2.49 2.68 2.95 3.09 0.53%
P/EPS 10.03 782.30 55.85 331.64 139.88 131.11 106.45 -32.53%
EY 9.97 0.13 1.79 0.30 0.71 0.76 0.94 48.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.16 15.30 18.15 22.00 15.45 17.64 22.79 -19.58%

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