[SEM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -78.28%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 2,359,399 1,766,669 1,172,510 583,731 2,216,099 1,661,836 1,093,321 66.76%
PBT 76,653 60,549 37,445 16,088 73,859 52,737 30,540 84.37%
Tax -22,569 -17,832 -11,702 -4,934 -22,529 -13,915 -8,475 91.78%
NP 54,084 42,717 25,743 11,154 51,330 38,822 22,065 81.49%
-
NP to SH 54,058 42,711 25,733 11,145 51,307 38,822 22,065 81.43%
-
Tax Rate 29.44% 29.45% 31.25% 30.67% 30.50% 26.39% 27.75% -
Total Cost 2,305,315 1,723,952 1,146,767 572,577 2,164,769 1,623,014 1,071,256 66.45%
-
Net Worth 102,712 91,095 73,934 85,805 92,794 83,425 66,513 33.49%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 102,712 91,095 73,934 85,805 92,794 83,425 66,513 33.49%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.29% 2.42% 2.20% 1.91% 2.32% 2.34% 2.02% -
ROE 52.63% 46.89% 34.81% 12.99% 55.29% 46.54% 33.17% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 205.13 153.60 102.77 52.04 196.31 147.21 97.31 64.18%
EPS 4.74 3.75 2.27 0.99 4.57 3.46 1.98 78.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0893 0.0792 0.0648 0.0765 0.0822 0.0739 0.0592 31.43%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 191.30 143.24 95.06 47.33 179.68 134.74 88.64 66.76%
EPS 4.38 3.46 2.09 0.90 4.16 3.15 1.79 81.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0739 0.0599 0.0696 0.0752 0.0676 0.0539 33.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.43 1.45 1.49 1.48 1.50 1.47 1.48 -
P/RPS 0.70 0.94 1.45 2.84 0.76 1.00 1.52 -40.28%
P/EPS 30.43 39.05 66.06 148.95 33.00 42.75 75.36 -45.27%
EY 3.29 2.56 1.51 0.67 3.03 2.34 1.33 82.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.01 18.31 22.99 19.35 18.25 19.89 25.00 -25.64%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 -
Price 1.38 1.42 1.48 1.49 1.45 1.29 1.47 -
P/RPS 0.67 0.92 1.44 2.86 0.74 0.88 1.51 -41.73%
P/EPS 29.36 38.24 65.62 149.95 31.90 37.51 74.85 -46.32%
EY 3.41 2.62 1.52 0.67 3.13 2.67 1.34 86.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.45 17.93 22.84 19.48 17.64 17.46 24.83 -27.05%

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