[SEM] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -10.73%
YoY- 24.76%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 592,730 594,159 588,779 583,731 554,263 568,515 557,633 4.14%
PBT 16,104 23,105 21,357 16,088 21,122 22,197 18,331 -8.25%
Tax -4,737 -6,130 -6,768 -4,934 -8,614 -5,440 -5,199 -5.99%
NP 11,367 16,975 14,589 11,154 12,508 16,757 13,132 -9.15%
-
NP to SH 11,347 16,979 14,588 11,145 12,485 16,757 13,132 -9.25%
-
Tax Rate 29.42% 26.53% 31.69% 30.67% 40.78% 24.51% 28.36% -
Total Cost 581,363 577,184 574,190 572,577 541,755 551,758 544,501 4.45%
-
Net Worth 102,712 91,095 73,934 85,805 92,794 83,425 66,513 33.49%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 102,712 91,095 73,934 85,805 92,794 83,425 66,513 33.49%
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
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.92% 2.86% 2.48% 1.91% 2.26% 2.95% 2.35% -
ROE 11.05% 18.64% 19.73% 12.99% 13.45% 20.09% 19.74% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 51.53 51.66 51.60 52.04 49.10 50.36 49.63 2.52%
EPS 0.99 1.48 1.28 0.99 1.11 1.48 1.17 -10.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0893 0.0792 0.0648 0.0765 0.0822 0.0739 0.0592 31.43%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 48.06 48.17 47.74 47.33 44.94 46.09 45.21 4.14%
EPS 0.92 1.38 1.18 0.90 1.01 1.36 1.06 -8.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0833 0.0739 0.0599 0.0696 0.0752 0.0676 0.0539 33.56%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.43 1.45 1.49 1.48 1.50 1.47 1.48 -
P/RPS 2.77 2.81 2.89 2.84 3.06 2.92 2.98 -4.74%
P/EPS 144.95 98.23 116.54 148.95 135.63 99.03 126.63 9.39%
EY 0.69 1.02 0.86 0.67 0.74 1.01 0.79 -8.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 16.01 18.31 22.99 19.35 18.25 19.89 25.00 -25.64%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 25/11/19 27/08/19 29/05/19 26/02/19 30/11/18 29/08/18 -
Price 1.38 1.42 1.48 1.49 1.45 1.29 1.47 -
P/RPS 2.68 2.75 2.87 2.86 2.95 2.56 2.96 -6.39%
P/EPS 139.88 96.19 115.75 149.95 131.11 86.91 125.77 7.32%
EY 0.71 1.04 0.86 0.67 0.76 1.15 0.80 -7.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.45 17.93 22.84 19.48 17.64 17.46 24.83 -27.05%

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