[SEM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 88.69%
YoY- -19.7%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,093,321 535,688 2,187,102 1,640,862 1,077,741 522,528 2,103,367 -35.42%
PBT 30,540 12,209 70,496 43,940 24,734 10,900 70,822 -43.01%
Tax -8,475 -3,276 -20,389 -9,688 -6,581 -2,895 -18,644 -40.96%
NP 22,065 8,933 50,107 34,252 18,153 8,005 52,178 -43.74%
-
NP to SH 22,065 8,933 50,107 34,252 18,153 8,005 52,178 -43.74%
-
Tax Rate 27.75% 26.83% 28.92% 22.05% 26.61% 26.56% 26.33% -
Total Cost 1,071,256 526,755 2,136,995 1,606,610 1,059,588 514,523 2,051,189 -35.22%
-
Net Worth 66,513 82,945 74,062 52,743 1,110 -8,994 36,096 50.47%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - - - - - 53,349 -
Div Payout % - - - - - - 102.25% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 66,513 82,945 74,062 52,743 1,110 -8,994 36,096 50.47%
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
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.02% 1.67% 2.29% 2.09% 1.68% 1.53% 2.48% -
ROE 33.17% 10.77% 67.65% 64.94% 1,634.84% 0.00% 144.55% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 97.31 48.24 196.97 147.77 97.06 47.06 185.30 -34.98%
EPS 1.98 0.80 4.51 3.08 1.63 0.72 4.50 -42.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.70 -
NAPS 0.0592 0.0747 0.0667 0.0475 0.001 -0.0081 0.0318 51.50%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 88.64 43.43 177.33 133.04 87.38 42.37 170.54 -35.43%
EPS 1.79 0.72 4.06 2.78 1.47 0.65 4.23 -43.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.33 -
NAPS 0.0539 0.0673 0.06 0.0428 0.0009 -0.0073 0.0293 50.30%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.48 1.50 1.54 1.56 1.37 1.60 1.42 -
P/RPS 1.52 3.11 0.78 1.06 1.41 3.40 0.77 57.55%
P/EPS 75.36 186.45 34.13 50.57 83.80 221.94 30.89 81.52%
EY 1.33 0.54 2.93 1.98 1.19 0.45 3.24 -44.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.31 -
P/NAPS 25.00 20.08 23.09 32.84 1,370.00 0.00 44.65 -32.13%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/08/18 24/05/18 28/02/18 29/11/17 29/08/17 24/05/17 27/02/17 -
Price 1.47 1.53 1.52 1.51 1.39 1.42 1.52 -
P/RPS 1.51 3.17 0.77 1.02 1.43 3.02 0.82 50.40%
P/EPS 74.85 190.18 33.68 48.95 85.02 196.97 33.07 72.64%
EY 1.34 0.53 2.97 2.04 1.18 0.51 3.02 -41.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.09 -
P/NAPS 24.83 20.48 22.79 31.79 1,390.00 0.00 47.80 -35.45%

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