Highlights

[SEM] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [SEM]: 7-ELEVEN MALAYSIA HOLDINGS BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     75.94%    YoY -     13.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,172,510 583,731 2,216,099 1,661,836 1,093,321 535,688 2,187,102 -34.08%
  QoQ % 100.86% -73.66% 33.35% 52.00% 104.10% -75.51% -
  Horiz. % 53.61% 26.69% 101.33% 75.98% 49.99% 24.49% 100.00%
PBT 37,445 16,088 73,859 52,737 30,540 12,209 70,496 -34.49%
  QoQ % 132.75% -78.22% 40.05% 72.68% 150.14% -82.68% -
  Horiz. % 53.12% 22.82% 104.77% 74.81% 43.32% 17.32% 100.00%
Tax -11,702 -4,934 -22,529 -13,915 -8,475 -3,276 -20,389 -31.01%
  QoQ % -137.17% 78.10% -61.90% -64.19% -158.70% 83.93% -
  Horiz. % 57.39% 24.20% 110.50% 68.25% 41.57% 16.07% 100.00%
NP 25,743 11,154 51,330 38,822 22,065 8,933 50,107 -35.93%
  QoQ % 130.80% -78.27% 32.22% 75.94% 147.01% -82.17% -
  Horiz. % 51.38% 22.26% 102.44% 77.48% 44.04% 17.83% 100.00%
NP to SH 25,733 11,145 51,307 38,822 22,065 8,933 50,107 -35.95%
  QoQ % 130.89% -78.28% 32.16% 75.94% 147.01% -82.17% -
  Horiz. % 51.36% 22.24% 102.39% 77.48% 44.04% 17.83% 100.00%
Tax Rate 31.25 % 30.67 % 30.50 % 26.39 % 27.75 % 26.83 % 28.92 % 5.32%
  QoQ % 1.89% 0.56% 15.57% -4.90% 3.43% -7.23% -
  Horiz. % 108.06% 106.05% 105.46% 91.25% 95.95% 92.77% 100.00%
Total Cost 1,146,767 572,577 2,164,769 1,623,014 1,071,256 526,755 2,136,995 -34.04%
  QoQ % 100.28% -73.55% 33.38% 51.51% 103.37% -75.35% -
  Horiz. % 53.66% 26.79% 101.30% 75.95% 50.13% 24.65% 100.00%
Net Worth 73,934 85,805 92,794 83,425 66,513 82,945 74,062 -0.12%
  QoQ % -13.83% -7.53% 11.23% 25.43% -19.81% 11.99% -
  Horiz. % 99.83% 115.86% 125.29% 112.64% 89.81% 111.99% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 73,934 85,805 92,794 83,425 66,513 82,945 74,062 -0.12%
  QoQ % -13.83% -7.53% 11.23% 25.43% -19.81% 11.99% -
  Horiz. % 99.83% 115.86% 125.29% 112.64% 89.81% 111.99% 100.00%
NOSH 1,140,961 1,121,640 1,128,891 1,128,891 1,123,545 1,110,385 1,110,385 1.83%
  QoQ % 1.72% -0.64% 0.00% 0.48% 1.19% 0.00% -
  Horiz. % 102.75% 101.01% 101.67% 101.67% 101.19% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.20 % 1.91 % 2.32 % 2.34 % 2.02 % 1.67 % 2.29 % -2.64%
  QoQ % 15.18% -17.67% -0.85% 15.84% 20.96% -27.07% -
  Horiz. % 96.07% 83.41% 101.31% 102.18% 88.21% 72.93% 100.00%
ROE 34.81 % 12.99 % 55.29 % 46.54 % 33.17 % 10.77 % 67.65 % -35.86%
  QoQ % 167.98% -76.51% 18.80% 40.31% 207.99% -84.08% -
  Horiz. % 51.46% 19.20% 81.73% 68.80% 49.03% 15.92% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 102.77 52.04 196.31 147.21 97.31 48.24 196.97 -35.27%
  QoQ % 97.48% -73.49% 33.35% 51.28% 101.72% -75.51% -
  Horiz. % 52.18% 26.42% 99.66% 74.74% 49.40% 24.49% 100.00%
EPS 2.27 0.99 4.57 3.46 1.98 0.80 4.51 -36.80%
  QoQ % 129.29% -78.34% 32.08% 74.75% 147.50% -82.26% -
  Horiz. % 50.33% 21.95% 101.33% 76.72% 43.90% 17.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0648 0.0765 0.0822 0.0739 0.0592 0.0747 0.0667 -1.91%
  QoQ % -15.29% -6.93% 11.23% 24.83% -20.75% 11.99% -
  Horiz. % 97.15% 114.69% 123.24% 110.79% 88.76% 111.99% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 95.06 47.33 179.68 134.74 88.64 43.43 177.33 -34.09%
  QoQ % 100.85% -73.66% 33.35% 52.01% 104.10% -75.51% -
  Horiz. % 53.61% 26.69% 101.33% 75.98% 49.99% 24.49% 100.00%
EPS 2.09 0.90 4.16 3.15 1.79 0.72 4.06 -35.85%
  QoQ % 132.22% -78.37% 32.06% 75.98% 148.61% -82.27% -
  Horiz. % 51.48% 22.17% 102.46% 77.59% 44.09% 17.73% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0599 0.0696 0.0752 0.0676 0.0539 0.0673 0.0600 -0.11%
  QoQ % -13.94% -7.45% 11.24% 25.42% -19.91% 12.17% -
  Horiz. % 99.83% 116.00% 125.33% 112.67% 89.83% 112.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.4900 1.4800 1.5000 1.4700 1.4800 1.5000 1.5400 -
P/RPS 1.45 2.84 0.76 1.00 1.52 3.11 0.78 51.36%
  QoQ % -48.94% 273.68% -24.00% -34.21% -51.13% 298.72% -
  Horiz. % 185.90% 364.10% 97.44% 128.21% 194.87% 398.72% 100.00%
P/EPS 66.06 148.95 33.00 42.75 75.36 186.45 34.13 55.50%
  QoQ % -55.65% 351.36% -22.81% -43.27% -59.58% 446.29% -
  Horiz. % 193.55% 436.42% 96.69% 125.26% 220.80% 546.29% 100.00%
EY 1.51 0.67 3.03 2.34 1.33 0.54 2.93 -35.80%
  QoQ % 125.37% -77.89% 29.49% 75.94% 146.30% -81.57% -
  Horiz. % 51.54% 22.87% 103.41% 79.86% 45.39% 18.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 22.99 19.35 18.25 19.89 25.00 20.08 23.09 -0.29%
  QoQ % 18.81% 6.03% -8.25% -20.44% 24.50% -13.04% -
  Horiz. % 99.57% 83.80% 79.04% 86.14% 108.27% 86.96% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 24/05/18 28/02/18 -
Price 1.4800 1.4900 1.4500 1.2900 1.4700 1.5300 1.5200 -
P/RPS 1.44 2.86 0.74 0.88 1.51 3.17 0.77 51.97%
  QoQ % -49.65% 286.49% -15.91% -41.72% -52.37% 311.69% -
  Horiz. % 187.01% 371.43% 96.10% 114.29% 196.10% 411.69% 100.00%
P/EPS 65.62 149.95 31.90 37.51 74.85 190.18 33.68 56.19%
  QoQ % -56.24% 370.06% -14.96% -49.89% -60.64% 464.67% -
  Horiz. % 194.83% 445.22% 94.71% 111.37% 222.24% 564.67% 100.00%
EY 1.52 0.67 3.13 2.67 1.34 0.53 2.97 -36.10%
  QoQ % 126.87% -78.59% 17.23% 99.25% 152.83% -82.15% -
  Horiz. % 51.18% 22.56% 105.39% 89.90% 45.12% 17.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 22.84 19.48 17.64 17.46 24.83 20.48 22.79 0.15%
  QoQ % 17.25% 10.43% 1.03% -29.68% 21.24% -10.14% -
  Horiz. % 100.22% 85.48% 77.40% 76.61% 108.95% 89.86% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

136  446  452  1172 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.495-0.03 
 TRIVE 0.01+0.005 
 ARMADA 0.175-0.01 
 VELESTO 0.155-0.015 
 HIBISCS-WC 0.16-0.01 
 SAPNRG 0.105-0.005 
 SANICHI 0.045-0.005 
 DGB 0.0250.00 
 KNM 0.16-0.01 
 ALAM 0.075-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers