[SEM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -38.63%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 2,187,102 2,187,816 2,155,482 2,090,112 2,103,367 2,106,344 2,063,902 3.92%
PBT 70,496 58,586 49,468 43,600 70,822 78,398 86,546 -12.74%
Tax -20,389 -12,917 -13,162 -11,580 -18,644 -21,522 -24,540 -11.59%
NP 50,107 45,669 36,306 32,020 52,178 56,876 62,006 -13.20%
-
NP to SH 50,107 45,669 36,306 32,020 52,178 56,876 62,006 -13.20%
-
Tax Rate 28.92% 22.05% 26.61% 26.56% 26.33% 27.45% 28.35% -
Total Cost 2,136,995 2,142,146 2,119,176 2,058,092 2,051,189 2,049,468 2,001,896 4.43%
-
Net Worth 74,062 52,743 1,110 -8,994 36,096 81,244 109,158 -22.73%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - 53,349 - - -
Div Payout % - - - - 102.25% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 74,062 52,743 1,110 -8,994 36,096 81,244 109,158 -22.73%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,178,821 3.05%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.29% 2.09% 1.68% 1.53% 2.48% 2.70% 3.00% -
ROE 67.65% 86.59% 3,269.68% 0.00% 144.55% 70.01% 56.80% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 196.97 197.03 194.12 188.23 185.30 179.93 175.08 8.14%
EPS 4.51 4.11 3.26 2.88 4.50 4.85 5.26 -9.72%
DPS 0.00 0.00 0.00 0.00 4.70 0.00 0.00 -
NAPS 0.0667 0.0475 0.001 -0.0081 0.0318 0.0694 0.0926 -19.59%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 177.33 177.38 174.76 169.46 170.54 170.78 167.34 3.93%
EPS 4.06 3.70 2.94 2.60 4.23 4.61 5.03 -13.27%
DPS 0.00 0.00 0.00 0.00 4.33 0.00 0.00 -
NAPS 0.06 0.0428 0.0009 -0.0073 0.0293 0.0659 0.0885 -22.77%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.54 1.56 1.37 1.60 1.42 1.80 1.36 -
P/RPS 0.78 0.79 0.71 0.85 0.77 1.00 0.78 0.00%
P/EPS 34.13 37.93 41.90 55.48 30.89 37.05 25.86 20.25%
EY 2.93 2.64 2.39 1.80 3.24 2.70 3.87 -16.88%
DY 0.00 0.00 0.00 0.00 3.31 0.00 0.00 -
P/NAPS 23.09 32.84 1,370.00 0.00 44.65 25.94 14.69 35.07%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 29/11/17 29/08/17 24/05/17 27/02/17 24/11/16 25/08/16 -
Price 1.52 1.51 1.39 1.42 1.52 1.68 1.45 -
P/RPS 0.77 0.77 0.72 0.75 0.82 0.93 0.83 -4.86%
P/EPS 33.68 36.71 42.51 49.24 33.07 34.58 27.57 14.23%
EY 2.97 2.72 2.35 2.03 3.02 2.89 3.63 -12.48%
DY 0.00 0.00 0.00 0.00 3.09 0.00 0.00 -
P/NAPS 22.79 31.79 1,390.00 0.00 47.80 24.21 15.66 28.33%

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