Highlights

[SEM] YoY 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 -     27.60%    YoY -     4.11%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Revenue 568,515 563,121 547,808 519,228 487,284 436,376  -  5.43%
  YoY % 0.96% 2.80% 5.50% 6.56% 11.67% - -
  Horiz. % 130.28% 129.04% 125.54% 118.99% 111.67% 100.00% -
PBT 22,197 19,203 15,524 22,558 23,994 12,860  -  11.53%
  YoY % 15.59% 23.70% -31.18% -5.98% 86.58% - -
  Horiz. % 172.60% 149.32% 120.72% 175.41% 186.58% 100.00% -
Tax -5,440 -3,107 -3,872 -5,816 -6,869 -4,667  -  3.11%
  YoY % -75.09% 19.76% 33.43% 15.33% -47.18% - -
  Horiz. % 116.56% 66.57% 82.97% 124.62% 147.18% 100.00% -
NP 16,757 16,096 11,652 16,742 17,125 8,193  -  15.38%
  YoY % 4.11% 38.14% -30.40% -2.24% 109.02% - -
  Horiz. % 204.53% 196.46% 142.22% 204.35% 209.02% 100.00% -
NP to SH 16,757 16,096 11,652 16,742 17,125 8,193  -  15.38%
  YoY % 4.11% 38.14% -30.40% -2.24% 109.02% - -
  Horiz. % 204.53% 196.46% 142.22% 204.35% 209.02% 100.00% -
Tax Rate 24.51 % 16.18 % 24.94 % 25.78 % 28.63 % 36.29 %  -  % -7.55%
  YoY % 51.48% -35.12% -3.26% -9.95% -21.11% - -
  Horiz. % 67.54% 44.59% 68.72% 71.04% 78.89% 100.00% -
Total Cost 551,758 547,025 536,156 502,486 470,159 428,183  -  5.20%
  YoY % 0.87% 2.03% 6.70% 6.88% 9.80% - -
  Horiz. % 128.86% 127.75% 125.22% 117.35% 109.80% 100.00% -
Net Worth 83,425 52,743 81,244 193,148 217,820 -  -  -
  YoY % 58.17% -35.08% -57.94% -11.33% 0.00% - -
  Horiz. % 38.30% 24.21% 37.30% 88.67% 100.00% - -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Div - - - - - -  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - %  -  % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Net Worth 83,425 52,743 81,244 193,148 217,820 -  -  -
  YoY % 58.17% -35.08% -57.94% -11.33% 0.00% - -
  Horiz. % 38.30% 24.21% 37.30% 88.67% 100.00% - -
NOSH 1,128,891 1,110,385 1,170,670 1,231,029 1,232,014 1,050,384  -  1.45%
  YoY % 1.67% -5.15% -4.90% -0.08% 17.29% - -
  Horiz. % 107.47% 105.71% 111.45% 117.20% 117.29% 100.00% -
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
NP Margin 2.95 % 2.86 % 2.13 % 3.22 % 3.51 % 1.88 %  -  % 9.42%
  YoY % 3.15% 34.27% -33.85% -8.26% 86.70% - -
  Horiz. % 156.91% 152.13% 113.30% 171.28% 186.70% 100.00% -
ROE 20.09 % 30.52 % 14.34 % 8.67 % 7.86 % - %  -  % -
  YoY % -34.17% 112.83% 65.40% 10.31% 0.00% - -
  Horiz. % 255.60% 388.30% 182.44% 110.31% 100.00% - -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
RPS 50.36 50.71 46.79 42.18 39.55 41.54  -  3.92%
  YoY % -0.69% 8.38% 10.93% 6.65% -4.79% - -
  Horiz. % 121.23% 122.08% 112.64% 101.54% 95.21% 100.00% -
EPS 1.48 1.45 1.00 1.36 1.39 0.78  -  13.66%
  YoY % 2.07% 45.00% -26.47% -2.16% 78.21% - -
  Horiz. % 189.74% 185.90% 128.21% 174.36% 178.21% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0739 0.0475 0.0694 0.1569 0.1768 -  -  -
  YoY % 55.58% -31.56% -55.77% -11.26% 0.00% - -
  Horiz. % 41.80% 26.87% 39.25% 88.74% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 1,124,774
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
RPS 46.09 45.66 44.42 42.10 39.51 35.38  -  5.43%
  YoY % 0.94% 2.79% 5.51% 6.56% 11.67% - -
  Horiz. % 130.27% 129.06% 125.55% 118.99% 111.67% 100.00% -
EPS 1.36 1.31 0.94 1.36 1.39 0.66  -  15.55%
  YoY % 3.82% 39.36% -30.88% -2.16% 110.61% - -
  Horiz. % 206.06% 198.48% 142.42% 206.06% 210.61% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
NAPS 0.0676 0.0428 0.0659 0.1566 0.1766 -  -  -
  YoY % 57.94% -35.05% -57.92% -11.33% 0.00% - -
  Horiz. % 38.28% 24.24% 37.32% 88.67% 100.00% - -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -  -  -
Price 1.4700 1.5600 1.8000 1.4800 1.7900 0.0000  -  -
P/RPS 2.92 3.08 3.85 3.51 4.53 0.00  -  -
  YoY % -5.19% -20.00% 9.69% -22.52% 0.00% - -
  Horiz. % 64.46% 67.99% 84.99% 77.48% 100.00% - -
P/EPS 99.03 107.62 180.85 108.82 128.78 0.00  -  -
  YoY % -7.98% -40.49% 66.19% -15.50% 0.00% - -
  Horiz. % 76.90% 83.57% 140.43% 84.50% 100.00% - -
EY 1.01 0.93 0.55 0.92 0.78 0.00  -  -
  YoY % 8.60% 69.09% -40.22% 17.95% 0.00% - -
  Horiz. % 129.49% 119.23% 70.51% 117.95% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 19.89 32.84 25.94 9.43 10.12 0.00  -  -
  YoY % -39.43% 26.60% 175.08% -6.82% 0.00% - -
  Horiz. % 196.54% 324.51% 256.32% 93.18% 100.00% - -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13  -  CAGR
Date 30/11/18 29/11/17 24/11/16 26/11/15 21/11/14 -  -  -
Price 1.2900 1.5100 1.6800 1.4200 1.6500 0.0000  -  -
P/RPS 2.56 2.98 3.59 3.37 4.17 0.00  -  -
  YoY % -14.09% -16.99% 6.53% -19.18% 0.00% - -
  Horiz. % 61.39% 71.46% 86.09% 80.82% 100.00% - -
P/EPS 86.91 104.17 168.79 104.41 118.71 0.00  -  -
  YoY % -16.57% -38.28% 61.66% -12.05% 0.00% - -
  Horiz. % 73.21% 87.75% 142.19% 87.95% 100.00% - -
EY 1.15 0.96 0.59 0.96 0.84 0.00  -  -
  YoY % 19.79% 62.71% -38.54% 14.29% 0.00% - -
  Horiz. % 136.90% 114.29% 70.24% 114.29% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00  -  -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - -
  Horiz. % - - - - - - -
P/NAPS 17.46 31.79 24.21 9.05 9.33 0.00  -  -
  YoY % -45.08% 31.31% 167.51% -3.00% 0.00% - -
  Horiz. % 187.14% 340.73% 259.49% 97.00% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers