[SEM] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 126.77%
YoY- -41.45%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 535,688 2,187,102 1,640,862 1,077,741 522,528 2,103,367 1,579,758 -51.40%
PBT 12,209 70,496 43,940 24,734 10,900 70,822 58,799 -64.96%
Tax -3,276 -20,389 -9,688 -6,581 -2,895 -18,644 -16,142 -65.49%
NP 8,933 50,107 34,252 18,153 8,005 52,178 42,657 -64.76%
-
NP to SH 8,933 50,107 34,252 18,153 8,005 52,178 42,657 -64.76%
-
Tax Rate 26.83% 28.92% 22.05% 26.61% 26.56% 26.33% 27.45% -
Total Cost 526,755 2,136,995 1,606,610 1,059,588 514,523 2,051,189 1,537,101 -51.06%
-
Net Worth 82,945 74,062 52,743 1,110 -8,994 36,096 81,244 1.39%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - 53,349 - -
Div Payout % - - - - - 102.25% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 82,945 74,062 52,743 1,110 -8,994 36,096 81,244 1.39%
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
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 1.67% 2.29% 2.09% 1.68% 1.53% 2.48% 2.70% -
ROE 10.77% 67.65% 64.94% 1,634.84% 0.00% 144.55% 52.50% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.24 196.97 147.77 97.06 47.06 185.30 134.94 -49.66%
EPS 0.80 4.51 3.08 1.63 0.72 4.50 3.64 -63.61%
DPS 0.00 0.00 0.00 0.00 0.00 4.70 0.00 -
NAPS 0.0747 0.0667 0.0475 0.001 -0.0081 0.0318 0.0694 5.03%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 43.43 177.33 133.04 87.38 42.37 170.54 128.08 -51.40%
EPS 0.72 4.06 2.78 1.47 0.65 4.23 3.46 -64.91%
DPS 0.00 0.00 0.00 0.00 0.00 4.33 0.00 -
NAPS 0.0673 0.06 0.0428 0.0009 -0.0073 0.0293 0.0659 1.41%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.50 1.54 1.56 1.37 1.60 1.42 1.80 -
P/RPS 3.11 0.78 1.06 1.41 3.40 0.77 1.33 76.26%
P/EPS 186.45 34.13 50.57 83.80 221.94 30.89 49.40 142.60%
EY 0.54 2.93 1.98 1.19 0.45 3.24 2.02 -58.53%
DY 0.00 0.00 0.00 0.00 0.00 3.31 0.00 -
P/NAPS 20.08 23.09 32.84 1,370.00 0.00 44.65 25.94 -15.70%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 28/02/18 29/11/17 29/08/17 24/05/17 27/02/17 24/11/16 -
Price 1.53 1.52 1.51 1.39 1.42 1.52 1.68 -
P/RPS 3.17 0.77 1.02 1.43 3.02 0.82 1.24 87.07%
P/EPS 190.18 33.68 48.95 85.02 196.97 33.07 46.11 157.40%
EY 0.53 2.97 2.04 1.18 0.51 3.02 2.17 -60.96%
DY 0.00 0.00 0.00 0.00 0.00 3.09 0.00 -
P/NAPS 20.48 22.79 31.79 1,390.00 0.00 47.80 24.21 -10.56%

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