[SEM] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 9.72%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,215,781 2,186,642 2,142,752 2,187,102 2,187,816 2,155,482 2,090,112 3.96%
PBT 70,316 61,080 48,836 70,496 58,586 49,468 43,600 37.48%
Tax -18,553 -16,950 -13,104 -20,389 -12,917 -13,162 -11,580 36.88%
NP 51,762 44,130 35,732 50,107 45,669 36,306 32,020 37.69%
-
NP to SH 51,762 44,130 35,732 50,107 45,669 36,306 32,020 37.69%
-
Tax Rate 26.39% 27.75% 26.83% 28.92% 22.05% 26.61% 26.56% -
Total Cost 2,164,018 2,142,512 2,107,020 2,136,995 2,142,146 2,119,176 2,058,092 3.39%
-
Net Worth 83,425 66,513 82,945 74,062 52,743 1,110 -8,994 -
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 83,425 66,513 82,945 74,062 52,743 1,110 -8,994 -
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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.34% 2.02% 1.67% 2.29% 2.09% 1.68% 1.53% -
ROE 62.05% 66.35% 43.08% 67.65% 86.59% 3,269.68% 0.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 196.28 194.62 192.97 196.97 197.03 194.12 188.23 2.82%
EPS 4.61 3.96 3.20 4.51 4.11 3.26 2.88 36.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0592 0.0747 0.0667 0.0475 0.001 -0.0081 -
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 179.65 177.29 173.73 177.33 177.38 174.76 169.46 3.96%
EPS 4.20 3.58 2.90 4.06 3.70 2.94 2.60 37.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0676 0.0539 0.0673 0.06 0.0428 0.0009 -0.0073 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.47 1.48 1.50 1.54 1.56 1.37 1.60 -
P/RPS 0.75 0.76 0.78 0.78 0.79 0.71 0.85 -7.99%
P/EPS 32.06 37.68 46.61 34.13 37.93 41.90 55.48 -30.59%
EY 3.12 2.65 2.15 2.93 2.64 2.39 1.80 44.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.89 25.00 20.08 23.09 32.84 1,370.00 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 30/11/18 29/08/18 24/05/18 28/02/18 29/11/17 29/08/17 24/05/17 -
Price 1.29 1.47 1.53 1.52 1.51 1.39 1.42 -
P/RPS 0.66 0.76 0.79 0.77 0.77 0.72 0.75 -8.16%
P/EPS 28.13 37.43 47.55 33.68 36.71 42.51 49.24 -31.12%
EY 3.55 2.67 2.10 2.97 2.72 2.35 2.03 45.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.46 24.83 20.48 22.79 31.79 1,390.00 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