[SEM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 32.16%
YoY- 2.39%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,766,669 1,172,510 583,731 2,216,099 1,661,836 1,093,321 535,688 121.40%
PBT 60,549 37,445 16,088 73,859 52,737 30,540 12,209 190.53%
Tax -17,832 -11,702 -4,934 -22,529 -13,915 -8,475 -3,276 209.11%
NP 42,717 25,743 11,154 51,330 38,822 22,065 8,933 183.56%
-
NP to SH 42,711 25,733 11,145 51,307 38,822 22,065 8,933 183.54%
-
Tax Rate 29.45% 31.25% 30.67% 30.50% 26.39% 27.75% 26.83% -
Total Cost 1,723,952 1,146,767 572,577 2,164,769 1,623,014 1,071,256 526,755 120.27%
-
Net Worth 91,095 73,934 85,805 92,794 83,425 66,513 82,945 6.44%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 91,095 73,934 85,805 92,794 83,425 66,513 82,945 6.44%
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
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.42% 2.20% 1.91% 2.32% 2.34% 2.02% 1.67% -
ROE 46.89% 34.81% 12.99% 55.29% 46.54% 33.17% 10.77% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 153.60 102.77 52.04 196.31 147.21 97.31 48.24 116.28%
EPS 3.75 2.27 0.99 4.57 3.46 1.98 0.80 179.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0648 0.0765 0.0822 0.0739 0.0592 0.0747 3.97%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 143.24 95.06 47.33 179.68 134.74 88.64 43.43 121.41%
EPS 3.46 2.09 0.90 4.16 3.15 1.79 0.72 184.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0599 0.0696 0.0752 0.0676 0.0539 0.0673 6.42%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.45 1.49 1.48 1.50 1.47 1.48 1.50 -
P/RPS 0.94 1.45 2.84 0.76 1.00 1.52 3.11 -54.92%
P/EPS 39.05 66.06 148.95 33.00 42.75 75.36 186.45 -64.69%
EY 2.56 1.51 0.67 3.03 2.34 1.33 0.54 181.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.31 22.99 19.35 18.25 19.89 25.00 20.08 -5.96%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 24/05/18 -
Price 1.42 1.48 1.49 1.45 1.29 1.47 1.53 -
P/RPS 0.92 1.44 2.86 0.74 0.88 1.51 3.17 -56.13%
P/EPS 38.24 65.62 149.95 31.90 37.51 74.85 190.18 -65.64%
EY 2.62 1.52 0.67 3.13 2.67 1.34 0.53 189.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.93 22.84 19.48 17.64 17.46 24.83 20.48 -8.47%

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