[SEM] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
30-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 1.22%
YoY- 24.92%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,295,288 2,264,142 2,216,099 2,208,076 2,202,682 2,200,262 2,187,102 3.28%
PBT 80,764 77,738 73,859 79,293 76,299 71,804 70,493 9.51%
Tax -25,756 -24,187 -22,529 -24,616 -22,283 -20,770 -20,389 16.90%
NP 55,008 53,551 51,330 54,677 54,016 51,034 50,104 6.44%
-
NP to SH 54,975 53,519 51,307 54,677 54,016 51,034 50,104 6.39%
-
Tax Rate 31.89% 31.11% 30.50% 31.04% 29.20% 28.93% 28.92% -
Total Cost 2,240,280 2,210,591 2,164,769 2,153,399 2,148,666 2,149,228 2,136,998 3.20%
-
Net Worth 73,934 85,805 92,794 83,425 66,513 82,945 74,062 -0.11%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 73,934 85,805 92,794 83,425 66,513 82,945 74,062 -0.11%
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
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.40% 2.37% 2.32% 2.48% 2.45% 2.32% 2.29% -
ROE 74.36% 62.37% 55.29% 65.54% 81.21% 61.53% 67.65% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 201.17 201.86 196.31 195.60 196.05 198.15 196.97 1.42%
EPS 4.82 4.77 4.54 4.84 4.81 4.60 4.51 4.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0765 0.0822 0.0739 0.0592 0.0747 0.0667 -1.91%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 186.10 183.57 179.68 179.03 178.59 178.39 177.33 3.27%
EPS 4.46 4.34 4.16 4.43 4.38 4.14 4.06 6.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0696 0.0752 0.0676 0.0539 0.0673 0.06 -0.11%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.49 1.48 1.50 1.47 1.48 1.50 1.54 -
P/RPS 0.74 0.73 0.76 0.75 0.75 0.76 0.78 -3.45%
P/EPS 30.92 31.02 33.00 30.35 30.78 32.64 34.13 -6.38%
EY 3.23 3.22 3.03 3.29 3.25 3.06 2.93 6.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.99 19.35 18.25 19.89 25.00 20.08 23.09 -0.28%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 24/05/18 28/02/18 -
Price 1.48 1.49 1.45 1.29 1.47 1.53 1.52 -
P/RPS 0.74 0.74 0.74 0.66 0.75 0.77 0.77 -2.62%
P/EPS 30.72 31.23 31.90 26.63 30.58 33.29 33.69 -5.98%
EY 3.26 3.20 3.13 3.75 3.27 3.00 2.97 6.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.84 19.48 17.64 17.46 24.83 20.48 22.79 0.14%

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