[SEM] QoQ 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- -15.92%
YoY- -49.75%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
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 546,240 563,121 555,213 522,528 523,609 547,808 505,698 5.26%
PBT 26,556 19,203 13,836 10,900 12,023 15,524 20,979 16.96%
Tax -10,701 -3,107 -3,686 -2,895 -2,502 -3,872 -5,907 48.44%
NP 15,855 16,096 10,150 8,005 9,521 11,652 15,072 3.42%
-
NP to SH 15,855 16,096 10,150 8,005 9,521 11,652 15,072 3.42%
-
Tax Rate 40.30% 16.18% 26.64% 26.56% 20.81% 24.94% 28.16% -
Total Cost 530,385 547,025 545,063 514,523 514,088 536,156 490,626 5.31%
-
Net Worth 74,062 52,743 1,110 -8,994 36,096 81,244 109,895 -23.07%
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 % - - - - 560.34% - - -
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 81,244 109,895 -23.07%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,186,771 2.59%
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 2.90% 2.86% 1.83% 1.53% 1.82% 2.13% 2.98% -
ROE 21.41% 30.52% 914.10% 0.00% 26.38% 14.34% 13.71% -
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 49.19 50.71 50.00 47.06 46.13 46.79 42.61 10.01%
EPS 1.43 1.45 0.91 0.72 0.84 1.00 1.27 8.20%
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 44.29 45.66 45.02 42.37 42.45 44.42 41.00 5.26%
EPS 1.29 1.31 0.82 0.65 0.77 0.94 1.22 3.77%
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 0.0891 -23.11%
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 3.13 3.08 2.74 3.40 3.08 3.85 3.19 -1.25%
P/EPS 107.85 107.62 149.87 221.94 169.29 180.85 107.09 0.47%
EY 0.93 0.93 0.67 0.45 0.59 0.55 0.93 0.00%
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 3.09 2.98 2.78 3.02 3.30 3.59 3.40 -6.15%
P/EPS 106.45 104.17 152.06 196.97 181.22 168.79 114.17 -4.54%
EY 0.94 0.96 0.66 0.51 0.55 0.59 0.88 4.48%
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