[SEM] YoY Annualized 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- 23.5%
YoY- 21.55%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,667,594 2,538,046 2,345,020 2,186,642 2,155,482 2,063,902 1,974,624 5.13%
PBT 58,586 51,904 74,890 61,080 49,468 86,546 70,950 -3.13%
Tax -24,298 -23,822 -23,404 -16,950 -13,162 -24,540 -20,706 2.69%
NP 34,288 28,082 51,486 44,130 36,306 62,006 50,244 -6.16%
-
NP to SH 25,598 24,808 51,466 44,130 36,306 62,006 50,244 -10.62%
-
Tax Rate 41.47% 45.90% 31.25% 27.75% 26.61% 28.35% 29.18% -
Total Cost 2,633,306 2,509,964 2,293,534 2,142,512 2,119,176 2,001,896 1,924,380 5.36%
-
Net Worth 57,330 82,813 73,934 66,513 1,110 109,158 198,143 -18.65%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 36,042 - - - - - - -
Div Payout % 140.80% - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 57,330 82,813 73,934 66,513 1,110 109,158 198,143 -18.65%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,178,821 1,231,470 0.02%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.29% 1.11% 2.20% 2.02% 1.68% 3.00% 2.54% -
ROE 44.65% 29.96% 69.61% 66.35% 3,269.68% 56.80% 25.36% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 236.84 220.66 205.53 194.62 194.12 175.08 160.35 6.71%
EPS 2.26 2.16 4.54 3.96 3.26 5.26 4.08 -9.36%
DPS 3.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0509 0.072 0.0648 0.0592 0.001 0.0926 0.1609 -17.44%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 216.28 205.78 190.13 177.29 174.76 167.34 160.10 5.13%
EPS 2.08 2.01 4.17 3.58 2.94 5.03 4.07 -10.57%
DPS 2.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0465 0.0671 0.0599 0.0539 0.0009 0.0885 0.1607 -18.65%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.44 1.35 1.49 1.48 1.37 1.36 1.60 -
P/RPS 0.61 0.61 0.72 0.76 0.71 0.78 1.00 -7.90%
P/EPS 63.36 62.59 33.03 37.68 41.90 25.86 39.22 8.31%
EY 1.58 1.60 3.03 2.65 2.39 3.87 2.55 -7.66%
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 28.29 18.75 22.99 25.00 1,370.00 14.69 9.94 19.02%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 26/08/20 27/08/19 29/08/18 29/08/17 25/08/16 28/08/15 -
Price 1.53 1.33 1.48 1.47 1.39 1.45 1.47 -
P/RPS 0.65 0.60 0.72 0.76 0.72 0.83 0.92 -5.62%
P/EPS 67.32 61.66 32.81 37.43 42.51 27.57 36.03 10.96%
EY 1.49 1.62 3.05 2.67 2.35 3.63 2.78 -9.86%
DY 2.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 30.06 18.47 22.84 24.83 1,390.00 15.66 9.14 21.92%

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