[SEM] QoQ 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- 47.01%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
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 583,731 554,263 568,515 557,633 535,688 546,240 563,121 2.42%
PBT 16,088 21,122 22,197 18,331 12,209 26,556 19,203 -11.13%
Tax -4,934 -8,614 -5,440 -5,199 -3,276 -10,701 -3,107 36.15%
NP 11,154 12,508 16,757 13,132 8,933 15,855 16,096 -21.70%
-
NP to SH 11,145 12,485 16,757 13,132 8,933 15,855 16,096 -21.75%
-
Tax Rate 30.67% 40.78% 24.51% 28.36% 26.83% 40.30% 16.18% -
Total Cost 572,577 541,755 551,758 544,501 526,755 530,385 547,025 3.09%
-
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% 2.26% 2.95% 2.35% 1.67% 2.90% 2.86% -
ROE 12.99% 13.45% 20.09% 19.74% 10.77% 21.41% 30.52% -
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 52.04 49.10 50.36 49.63 48.24 49.19 50.71 1.74%
EPS 0.99 1.11 1.48 1.17 0.80 1.43 1.45 -22.48%
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 47.33 44.94 46.09 45.21 43.43 44.29 45.66 2.42%
EPS 0.90 1.01 1.36 1.06 0.72 1.29 1.31 -22.15%
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 2.84 3.06 2.92 2.98 3.11 3.13 3.08 -5.26%
P/EPS 148.95 135.63 99.03 126.63 186.45 107.85 107.62 24.21%
EY 0.67 0.74 1.01 0.79 0.54 0.93 0.93 -19.65%
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 2.86 2.95 2.56 2.96 3.17 3.09 2.98 -2.70%
P/EPS 149.95 131.11 86.91 125.77 190.18 106.45 104.17 27.51%
EY 0.67 0.76 1.15 0.80 0.53 0.94 0.96 -21.33%
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