[SEM] QoQ 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- -1.5%
YoY- 66.53%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 568,515 557,633 535,688 546,240 563,121 555,213 522,528 5.77%
PBT 22,197 18,331 12,209 26,556 19,203 13,836 10,900 60.59%
Tax -5,440 -5,199 -3,276 -10,701 -3,107 -3,686 -2,895 52.21%
NP 16,757 13,132 8,933 15,855 16,096 10,150 8,005 63.56%
-
NP to SH 16,757 13,132 8,933 15,855 16,096 10,150 8,005 63.56%
-
Tax Rate 24.51% 28.36% 26.83% 40.30% 16.18% 26.64% 26.56% -
Total Cost 551,758 544,501 526,755 530,385 547,025 545,063 514,523 4.76%
-
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 2.95% 2.35% 1.67% 2.90% 2.86% 1.83% 1.53% -
ROE 20.09% 19.74% 10.77% 21.41% 30.52% 914.10% 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 50.36 49.63 48.24 49.19 50.71 50.00 47.06 4.61%
EPS 1.48 1.17 0.80 1.43 1.45 0.91 0.72 61.59%
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 46.09 45.21 43.43 44.29 45.66 45.02 42.37 5.76%
EPS 1.36 1.06 0.72 1.29 1.31 0.82 0.65 63.51%
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 2.92 2.98 3.11 3.13 3.08 2.74 3.40 -9.64%
P/EPS 99.03 126.63 186.45 107.85 107.62 149.87 221.94 -41.57%
EY 1.01 0.79 0.54 0.93 0.93 0.67 0.45 71.34%
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 2.56 2.96 3.17 3.09 2.98 2.78 3.02 -10.42%
P/EPS 86.91 125.77 190.18 106.45 104.17 152.06 196.97 -42.01%
EY 1.15 0.80 0.53 0.94 0.96 0.66 0.51 71.87%
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