[SEM] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -82.17%
YoY- 11.59%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 657,129 619,292 583,731 535,688 522,528 526,253 504,991 4.48%
PBT 20,406 19,744 16,088 12,209 10,900 22,294 20,289 0.09%
Tax -6,868 -8,374 -4,934 -3,276 -2,895 -6,363 -5,909 2.53%
NP 13,538 11,370 11,154 8,933 8,005 15,931 14,380 -0.99%
-
NP to SH 11,685 11,371 11,145 8,933 8,005 15,931 14,380 -3.39%
-
Tax Rate 33.66% 42.41% 30.67% 26.83% 26.56% 28.54% 29.12% -
Total Cost 643,591 607,922 572,577 526,755 514,523 510,322 490,611 4.62%
-
Net Worth 77,579 113,293 85,805 82,945 -8,994 107,622 187,062 -13.63%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 77,579 113,293 85,805 82,945 -8,994 107,622 187,062 -13.63%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,180,074 1,229,059 0.05%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.06% 1.84% 1.91% 1.67% 1.53% 3.03% 2.85% -
ROE 15.06% 10.04% 12.99% 10.77% 0.00% 14.80% 7.69% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 58.19 53.84 52.04 48.24 47.06 44.59 41.09 5.96%
EPS 1.03 0.99 0.99 0.80 0.72 1.35 1.17 -2.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0687 0.0985 0.0765 0.0747 -0.0081 0.0912 0.1522 -12.40%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 53.28 50.21 47.33 43.43 42.37 42.67 40.94 4.48%
EPS 0.95 0.92 0.90 0.72 0.65 1.29 1.17 -3.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0629 0.0919 0.0696 0.0673 -0.0073 0.0873 0.1517 -13.63%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.40 1.36 1.48 1.50 1.60 1.40 1.60 -
P/RPS 2.41 2.53 2.84 3.11 3.40 3.14 3.89 -7.66%
P/EPS 135.30 137.57 148.95 186.45 221.94 103.70 136.75 -0.17%
EY 0.74 0.73 0.67 0.54 0.45 0.96 0.73 0.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.38 13.81 19.35 20.08 0.00 15.35 10.51 11.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 28/05/20 29/05/19 24/05/18 24/05/17 26/05/16 28/05/15 -
Price 1.40 1.30 1.49 1.53 1.42 1.37 1.70 -
P/RPS 2.41 2.41 2.86 3.17 3.02 3.07 4.14 -8.61%
P/EPS 135.30 131.50 149.95 190.18 196.97 101.48 145.30 -1.18%
EY 0.74 0.76 0.67 0.53 0.51 0.99 0.69 1.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.38 13.20 19.48 20.48 0.00 15.02 11.17 10.53%

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