[SEM] YoY 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- 47.01%
YoY- 29.38%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
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 676,669 649,731 588,779 557,633 555,213 505,698 482,321 5.79%
PBT 8,894 6,208 21,357 18,331 13,836 20,979 15,186 -8.52%
Tax -5,282 -3,537 -6,768 -5,199 -3,686 -5,907 -4,444 2.91%
NP 3,612 2,671 14,589 13,132 10,150 15,072 10,742 -16.59%
-
NP to SH 1,120 1,033 14,588 13,132 10,150 15,072 10,742 -31.37%
-
Tax Rate 59.39% 56.97% 31.69% 28.36% 26.64% 28.16% 29.26% -
Total Cost 673,057 647,060 574,190 544,501 545,063 490,626 471,579 6.10%
-
Net Worth 57,330 82,813 73,934 66,513 1,110 109,895 198,665 -18.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,110 109,895 198,665 -18.69%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,186,771 1,234,712 -0.01%
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 0.53% 0.41% 2.48% 2.35% 1.83% 2.98% 2.23% -
ROE 1.95% 1.25% 19.73% 19.74% 914.10% 13.71% 5.41% -
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 60.08 56.49 51.60 49.63 50.00 42.61 39.06 7.43%
EPS 0.10 0.09 1.28 1.17 0.91 1.27 0.87 -30.24%
DPS 0.00 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 54.86 52.68 47.74 45.21 45.02 41.00 39.11 5.79%
EPS 0.09 0.08 1.18 1.06 0.82 1.22 0.87 -31.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0465 0.0671 0.0599 0.0539 0.0009 0.0891 0.1611 -18.69%
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 2.40 2.39 2.89 2.98 2.74 3.19 4.10 -8.53%
P/EPS 1,448.14 1,503.15 116.54 126.63 149.87 107.09 183.91 41.00%
EY 0.07 0.07 0.86 0.79 0.67 0.93 0.54 -28.83%
DY 0.00 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 2.55 2.35 2.87 2.96 2.78 3.40 3.76 -6.26%
P/EPS 1,538.65 1,480.88 115.75 125.77 152.06 114.17 168.97 44.45%
EY 0.06 0.07 0.86 0.80 0.66 0.88 0.59 -31.65%
DY 0.00 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