[SEM] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 23.5%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 2,334,924 2,216,099 2,215,781 2,186,642 2,142,752 2,187,102 2,187,816 4.43%
PBT 64,352 73,859 70,316 61,080 48,836 70,496 58,586 6.46%
Tax -19,736 -22,529 -18,553 -16,950 -13,104 -20,389 -12,917 32.69%
NP 44,616 51,330 51,762 44,130 35,732 50,107 45,669 -1.54%
-
NP to SH 44,580 51,307 51,762 44,130 35,732 50,107 45,669 -1.59%
-
Tax Rate 30.67% 30.50% 26.39% 27.75% 26.83% 28.92% 22.05% -
Total Cost 2,290,308 2,164,769 2,164,018 2,142,512 2,107,020 2,136,995 2,142,146 4.56%
-
Net Worth 85,805 92,794 83,425 66,513 82,945 74,062 52,743 38.36%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 85,805 92,794 83,425 66,513 82,945 74,062 52,743 38.36%
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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.91% 2.32% 2.34% 2.02% 1.67% 2.29% 2.09% -
ROE 51.95% 55.29% 62.05% 66.35% 43.08% 67.65% 86.59% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 208.17 196.31 196.28 194.62 192.97 196.97 197.03 3.73%
EPS 3.96 4.57 4.61 3.96 3.20 4.51 4.11 -2.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.0822 0.0739 0.0592 0.0747 0.0667 0.0475 37.43%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 189.31 179.68 179.65 177.29 173.73 177.33 177.38 4.43%
EPS 3.61 4.16 4.20 3.58 2.90 4.06 3.70 -1.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0696 0.0752 0.0676 0.0539 0.0673 0.06 0.0428 38.32%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 1.48 1.50 1.47 1.48 1.50 1.54 1.56 -
P/RPS 0.71 0.76 0.75 0.76 0.78 0.78 0.79 -6.87%
P/EPS 37.24 33.00 32.06 37.68 46.61 34.13 37.93 -1.21%
EY 2.69 3.03 3.12 2.65 2.15 2.93 2.64 1.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.35 18.25 19.89 25.00 20.08 23.09 32.84 -29.73%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 26/02/19 30/11/18 29/08/18 24/05/18 28/02/18 29/11/17 -
Price 1.49 1.45 1.29 1.47 1.53 1.52 1.51 -
P/RPS 0.72 0.74 0.66 0.76 0.79 0.77 0.77 -4.38%
P/EPS 37.49 31.90 28.13 37.43 47.55 33.68 36.71 1.41%
EY 2.67 3.13 3.55 2.67 2.10 2.97 2.72 -1.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.48 17.64 17.46 24.83 20.48 22.79 31.79 -27.87%

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