[SEM] QoQ Cumulative 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- 75.94%
YoY- 13.34%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,172,510 583,731 2,216,099 1,661,836 1,093,321 535,688 2,187,102 -34.08%
PBT 37,445 16,088 73,859 52,737 30,540 12,209 70,496 -34.48%
Tax -11,702 -4,934 -22,529 -13,915 -8,475 -3,276 -20,389 -31.00%
NP 25,743 11,154 51,330 38,822 22,065 8,933 50,107 -35.93%
-
NP to SH 25,733 11,145 51,307 38,822 22,065 8,933 50,107 -35.94%
-
Tax Rate 31.25% 30.67% 30.50% 26.39% 27.75% 26.83% 28.92% -
Total Cost 1,146,767 572,577 2,164,769 1,623,014 1,071,256 526,755 2,136,995 -34.03%
-
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 34.81% 12.99% 55.29% 46.54% 33.17% 10.77% 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 102.77 52.04 196.31 147.21 97.31 48.24 196.97 -35.26%
EPS 2.27 0.99 4.57 3.46 1.98 0.80 4.51 -36.80%
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 95.06 47.33 179.68 134.74 88.64 43.43 177.33 -34.08%
EPS 2.09 0.90 4.16 3.15 1.79 0.72 4.06 -35.84%
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 1.45 2.84 0.76 1.00 1.52 3.11 0.78 51.35%
P/EPS 66.06 148.95 33.00 42.75 75.36 186.45 34.13 55.49%
EY 1.51 0.67 3.03 2.34 1.33 0.54 2.93 -35.79%
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 1.44 2.86 0.74 0.88 1.51 3.17 0.77 51.96%
P/EPS 65.62 149.95 31.90 37.51 74.85 190.18 33.68 56.18%
EY 1.52 0.67 3.13 2.67 1.34 0.53 2.97 -36.09%
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