[SEM] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 0.29%
YoY- -25.93%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 2,835,814 4,024,004 3,258,932 2,602,338 2,455,912 2,295,288 2,202,682 4.29%
PBT 23,336 118,839 153,231 67,327 65,161 80,764 76,299 -17.90%
Tax 250,238 -50,521 -51,517 -28,865 -22,778 -25,756 -22,283 -
NP 273,574 68,318 101,714 38,462 42,383 55,008 54,016 31.01%
-
NP to SH 268,796 57,346 80,824 30,168 40,730 54,975 54,016 30.63%
-
Tax Rate -1,072.33% 42.51% 33.62% 42.87% 34.96% 31.89% 29.20% -
Total Cost 2,562,240 3,955,686 3,157,218 2,563,876 2,413,529 2,240,280 2,148,666 2.97%
-
Net Worth 363,663 115,222 110,829 57,330 82,813 73,934 66,513 32.69%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 363,663 115,222 110,829 57,330 82,813 73,934 66,513 32.69%
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
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.65% 1.70% 3.12% 1.48% 1.73% 2.40% 2.45% -
ROE 73.91% 49.77% 72.93% 52.62% 49.18% 74.36% 81.21% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 255.69 362.51 289.34 231.05 213.52 201.17 196.05 4.52%
EPS 24.24 5.17 7.18 2.68 3.54 4.82 4.81 30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3279 0.1038 0.0984 0.0509 0.072 0.0648 0.0592 32.98%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 229.92 326.26 264.23 210.99 199.12 186.10 178.59 4.29%
EPS 21.79 4.65 6.55 2.45 3.30 4.46 4.38 30.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.0934 0.0899 0.0465 0.0671 0.0599 0.0539 32.70%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.00 2.00 1.39 1.44 1.35 1.49 1.48 -
P/RPS 0.78 0.55 0.48 0.62 0.63 0.74 0.75 0.65%
P/EPS 8.25 38.71 19.37 53.76 38.12 30.92 30.78 -19.68%
EY 12.12 2.58 5.16 1.86 2.62 3.23 3.25 24.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.10 19.27 14.13 28.29 18.75 22.99 25.00 -20.93%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 22/08/24 24/08/23 25/08/22 26/08/21 26/08/20 27/08/19 29/08/18 -
Price 1.99 2.00 1.56 1.53 1.33 1.48 1.47 -
P/RPS 0.78 0.55 0.54 0.66 0.62 0.74 0.75 0.65%
P/EPS 8.21 38.71 21.74 57.12 37.56 30.72 30.58 -19.66%
EY 12.18 2.58 4.60 1.75 2.66 3.26 3.27 24.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.07 19.27 15.85 30.06 18.47 22.84 24.83 -20.90%

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