[SEM] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
28-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 0.42%
YoY- 1.43%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,901,226 2,991,931 2,575,400 2,394,960 2,264,142 2,200,262 2,099,643 10.87%
PBT 122,793 118,162 64,641 80,310 77,738 71,804 59,426 12.85%
Tax -52,790 -41,647 -27,120 -26,009 -24,187 -20,770 -15,176 23.08%
NP 70,003 76,515 37,521 54,301 53,551 51,034 44,250 7.94%
-
NP to SH 57,753 56,173 30,081 54,285 53,519 51,034 44,250 4.53%
-
Tax Rate 42.99% 35.25% 41.95% 32.39% 31.11% 28.93% 25.54% -
Total Cost 3,831,223 2,915,416 2,537,879 2,340,659 2,210,591 2,149,228 2,055,393 10.93%
-
Net Worth 149,745 114,321 77,579 113,293 85,805 82,945 -8,994 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - 53,349 -
Div Payout % - - - - - - 120.56% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 149,745 114,321 77,579 113,293 85,805 82,945 -8,994 -
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,110,385 1.76%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.79% 2.56% 1.46% 2.27% 2.37% 2.32% 2.11% -
ROE 38.57% 49.14% 38.77% 47.92% 62.37% 61.53% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 351.45 265.64 228.06 208.22 201.86 198.15 189.09 10.87%
EPS 5.20 4.99 2.66 4.72 4.77 4.60 3.99 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.80 -
NAPS 0.1349 0.1015 0.0687 0.0985 0.0765 0.0747 -0.0081 -
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 316.30 242.58 208.81 194.18 183.57 178.39 170.23 10.87%
EPS 4.68 4.55 2.44 4.40 4.34 4.14 3.59 4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.33 -
NAPS 0.1214 0.0927 0.0629 0.0919 0.0696 0.0673 -0.0073 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.04 1.43 1.40 1.36 1.48 1.50 1.60 -
P/RPS 0.58 0.54 0.61 0.65 0.73 0.76 0.85 -6.16%
P/EPS 39.21 28.67 52.56 28.82 31.02 32.64 40.15 -0.39%
EY 2.55 3.49 1.90 3.47 3.22 3.06 2.49 0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
P/NAPS 15.12 14.09 20.38 13.81 19.35 20.08 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 25/05/23 26/05/22 27/05/21 28/05/20 29/05/19 24/05/18 24/05/17 -
Price 2.04 1.41 1.40 1.30 1.49 1.53 1.42 -
P/RPS 0.58 0.53 0.61 0.62 0.74 0.77 0.75 -4.19%
P/EPS 39.21 28.27 52.56 27.54 31.23 33.29 35.63 1.60%
EY 2.55 3.54 1.90 3.63 3.20 3.00 2.81 -1.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.38 -
P/NAPS 15.12 13.89 20.38 13.20 19.48 20.48 0.00 -

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