[SEM] QoQ Cumulative 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- 46.29%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,661,836 1,093,321 535,688 2,187,102 1,640,862 1,077,741 522,528 116.11%
PBT 52,737 30,540 12,209 70,496 43,940 24,734 10,900 185.78%
Tax -13,915 -8,475 -3,276 -20,389 -9,688 -6,581 -2,895 184.53%
NP 38,822 22,065 8,933 50,107 34,252 18,153 8,005 186.23%
-
NP to SH 38,822 22,065 8,933 50,107 34,252 18,153 8,005 186.23%
-
Tax Rate 26.39% 27.75% 26.83% 28.92% 22.05% 26.61% 26.56% -
Total Cost 1,623,014 1,071,256 526,755 2,136,995 1,606,610 1,059,588 514,523 114.93%
-
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 46.54% 33.17% 10.77% 67.65% 64.94% 1,634.84% 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 147.21 97.31 48.24 196.97 147.77 97.06 47.06 113.74%
EPS 3.46 1.98 0.80 4.51 3.08 1.63 0.72 184.49%
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 134.74 88.64 43.43 177.33 133.04 87.38 42.37 116.09%
EPS 3.15 1.79 0.72 4.06 2.78 1.47 0.65 186.09%
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 1.00 1.52 3.11 0.78 1.06 1.41 3.40 -55.74%
P/EPS 42.75 75.36 186.45 34.13 50.57 83.80 221.94 -66.61%
EY 2.34 1.33 0.54 2.93 1.98 1.19 0.45 199.84%
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 0.88 1.51 3.17 0.77 1.02 1.43 3.02 -56.01%
P/EPS 37.51 74.85 190.18 33.68 48.95 85.02 196.97 -66.86%
EY 2.67 1.34 0.53 2.97 2.04 1.18 0.51 201.20%
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