[SEM] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 46.29%
YoY- -3.97%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,537,564 2,359,399 2,216,099 2,187,102 2,103,367 2,006,284 1,893,104 4.99%
PBT 63,979 76,653 73,859 70,496 70,822 77,842 89,302 -5.40%
Tax -28,626 -22,569 -22,529 -20,389 -18,644 -22,041 -26,228 1.46%
NP 35,353 54,084 51,330 50,107 52,178 55,801 63,074 -9.18%
-
NP to SH 29,766 54,058 51,307 50,107 52,178 55,801 63,074 -11.75%
-
Tax Rate 44.74% 29.44% 30.50% 28.92% 26.33% 28.32% 29.37% -
Total Cost 2,502,211 2,305,315 2,164,769 2,136,995 2,051,189 1,950,483 1,830,030 5.34%
-
Net Worth 67,002 102,712 92,794 74,062 36,096 175,006 222,034 -18.08%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - 53,349 57,640 59,131 -
Div Payout % - - - - 102.25% 103.30% 93.75% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 67,002 102,712 92,794 74,062 36,096 175,006 222,034 -18.08%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,226,395 1,159,448 1.03%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.39% 2.29% 2.32% 2.29% 2.48% 2.78% 3.33% -
ROE 44.43% 52.63% 55.29% 67.65% 144.55% 31.89% 28.41% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 223.83 205.13 196.31 196.97 185.30 163.59 163.28 5.39%
EPS 2.60 4.74 4.57 4.51 4.50 4.55 5.44 -11.56%
DPS 0.00 0.00 0.00 0.00 4.70 4.70 5.10 -
NAPS 0.0591 0.0893 0.0822 0.0667 0.0318 0.1427 0.1915 -17.77%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 205.74 191.30 179.68 177.33 170.54 162.67 153.49 4.99%
EPS 2.41 4.38 4.16 4.06 4.23 4.52 5.11 -11.76%
DPS 0.00 0.00 0.00 0.00 4.33 4.67 4.79 -
NAPS 0.0543 0.0833 0.0752 0.06 0.0293 0.1419 0.18 -18.09%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.36 1.43 1.50 1.54 1.42 1.54 1.50 -
P/RPS 0.61 0.70 0.76 0.78 0.77 0.94 0.92 -6.61%
P/EPS 51.80 30.43 33.00 34.13 30.89 33.85 27.57 11.07%
EY 1.93 3.29 3.03 2.93 3.24 2.95 3.63 -9.98%
DY 0.00 0.00 0.00 0.00 3.31 3.05 3.40 -
P/NAPS 23.01 16.01 18.25 23.09 44.65 10.79 7.83 19.66%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 26/02/19 28/02/18 27/02/17 25/02/16 27/02/15 -
Price 1.30 1.38 1.45 1.52 1.52 1.52 1.56 -
P/RPS 0.58 0.67 0.74 0.77 0.82 0.93 0.96 -8.04%
P/EPS 49.51 29.36 31.90 33.68 33.07 33.41 28.68 9.51%
EY 2.02 3.41 3.13 2.97 3.02 2.99 3.49 -8.70%
DY 0.00 0.00 0.00 0.00 3.09 3.09 3.27 -
P/NAPS 22.00 15.45 17.64 22.79 47.80 10.65 8.15 17.98%

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