[SEM] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -18.29%
YoY- -31.69%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 563,121 555,213 522,528 523,609 547,808 505,698 526,253 4.61%
PBT 19,203 13,836 10,900 12,023 15,524 20,979 22,294 -9.46%
Tax -3,107 -3,686 -2,895 -2,502 -3,872 -5,907 -6,363 -37.96%
NP 16,096 10,150 8,005 9,521 11,652 15,072 15,931 0.68%
-
NP to SH 16,096 10,150 8,005 9,521 11,652 15,072 15,931 0.68%
-
Tax Rate 16.18% 26.64% 26.56% 20.81% 24.94% 28.16% 28.54% -
Total Cost 547,025 545,063 514,523 514,088 536,156 490,626 510,322 4.73%
-
Net Worth 52,743 1,110 -8,994 36,096 81,244 109,895 107,622 -37.81%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - 53,349 - - - -
Div Payout % - - - 560.34% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 52,743 1,110 -8,994 36,096 81,244 109,895 107,622 -37.81%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,186,771 1,180,074 2.98%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.86% 1.83% 1.53% 1.82% 2.13% 2.98% 3.03% -
ROE 30.52% 914.10% 0.00% 26.38% 14.34% 13.71% 14.80% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 50.71 50.00 47.06 46.13 46.79 42.61 44.59 8.94%
EPS 1.45 0.91 0.72 0.84 1.00 1.27 1.35 4.87%
DPS 0.00 0.00 0.00 4.70 0.00 0.00 0.00 -
NAPS 0.0475 0.001 -0.0081 0.0318 0.0694 0.0926 0.0912 -35.24%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 45.66 45.02 42.37 42.45 44.42 41.00 42.67 4.61%
EPS 1.31 0.82 0.65 0.77 0.94 1.22 1.29 1.02%
DPS 0.00 0.00 0.00 4.33 0.00 0.00 0.00 -
NAPS 0.0428 0.0009 -0.0073 0.0293 0.0659 0.0891 0.0873 -37.79%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.56 1.37 1.60 1.42 1.80 1.36 1.40 -
P/RPS 3.08 2.74 3.40 3.08 3.85 3.19 3.14 -1.27%
P/EPS 107.62 149.87 221.94 169.29 180.85 107.09 103.70 2.50%
EY 0.93 0.67 0.45 0.59 0.55 0.93 0.96 -2.09%
DY 0.00 0.00 0.00 3.31 0.00 0.00 0.00 -
P/NAPS 32.84 1,370.00 0.00 44.65 25.94 14.69 15.35 65.95%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/11/17 29/08/17 24/05/17 27/02/17 24/11/16 25/08/16 26/05/16 -
Price 1.51 1.39 1.42 1.52 1.68 1.45 1.37 -
P/RPS 2.98 2.78 3.02 3.30 3.59 3.40 3.07 -1.96%
P/EPS 104.17 152.06 196.97 181.22 168.79 114.17 101.48 1.75%
EY 0.96 0.66 0.51 0.55 0.59 0.88 0.99 -2.02%
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 31.79 1,390.00 0.00 47.80 24.21 15.66 15.02 64.77%

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