[SEM] QoQ Annualized Quarter 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- 17.3%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 2,345,020 2,334,924 2,216,099 2,215,781 2,186,642 2,142,752 2,187,102 4.77%
PBT 74,890 64,352 73,859 70,316 61,080 48,836 70,496 4.12%
Tax -23,404 -19,736 -22,529 -18,553 -16,950 -13,104 -20,389 9.65%
NP 51,486 44,616 51,330 51,762 44,130 35,732 50,107 1.83%
-
NP to SH 51,466 44,580 51,307 51,762 44,130 35,732 50,107 1.80%
-
Tax Rate 31.25% 30.67% 30.50% 26.39% 27.75% 26.83% 28.92% -
Total Cost 2,293,534 2,290,308 2,164,769 2,164,018 2,142,512 2,107,020 2,136,995 4.83%
-
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 2.20% 1.91% 2.32% 2.34% 2.02% 1.67% 2.29% -
ROE 69.61% 51.95% 55.29% 62.05% 66.35% 43.08% 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 205.53 208.17 196.31 196.28 194.62 192.97 196.97 2.88%
EPS 4.54 3.96 4.57 4.61 3.96 3.20 4.51 0.44%
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 190.13 189.31 179.68 179.65 177.29 173.73 177.33 4.76%
EPS 4.17 3.61 4.16 4.20 3.58 2.90 4.06 1.80%
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 0.72 0.71 0.76 0.75 0.76 0.78 0.78 -5.21%
P/EPS 33.03 37.24 33.00 32.06 37.68 46.61 34.13 -2.16%
EY 3.03 2.69 3.03 3.12 2.65 2.15 2.93 2.26%
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 0.72 0.72 0.74 0.66 0.76 0.79 0.77 -4.38%
P/EPS 32.81 37.49 31.90 28.13 37.43 47.55 33.68 -1.73%
EY 3.05 2.67 3.13 3.55 2.67 2.10 2.97 1.79%
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