[SEM] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
29-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 58.58%
YoY- 38.14%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 677,123 594,159 568,515 563,121 547,808 519,228 487,284 5.63%
PBT 24,368 23,105 22,197 19,203 15,524 22,558 23,994 0.25%
Tax -8,578 -6,130 -5,440 -3,107 -3,872 -5,816 -6,869 3.76%
NP 15,790 16,975 16,757 16,096 11,652 16,742 17,125 -1.34%
-
NP to SH 12,919 16,979 16,757 16,096 11,652 16,742 17,125 -4.58%
-
Tax Rate 35.20% 26.53% 24.51% 16.18% 24.94% 25.78% 28.63% -
Total Cost 661,333 577,184 551,758 547,025 536,156 502,486 470,159 5.84%
-
Net Worth 84,972 91,095 83,425 52,743 81,244 193,148 217,820 -14.50%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 84,972 91,095 83,425 52,743 81,244 193,148 217,820 -14.50%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,231,029 1,232,014 0.01%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 2.33% 2.86% 2.95% 2.86% 2.13% 3.22% 3.51% -
ROE 15.20% 18.64% 20.09% 30.52% 14.34% 8.67% 7.86% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 59.21 51.66 50.36 50.71 46.79 42.18 39.55 6.95%
EPS 1.13 1.48 1.48 1.45 1.00 1.36 1.39 -3.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0743 0.0792 0.0739 0.0475 0.0694 0.1569 0.1768 -13.44%
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 54.90 48.17 46.09 45.66 44.42 42.10 39.51 5.63%
EPS 1.05 1.38 1.36 1.31 0.94 1.36 1.39 -4.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0689 0.0739 0.0676 0.0428 0.0659 0.1566 0.1766 -14.50%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.34 1.45 1.47 1.56 1.80 1.48 1.79 -
P/RPS 2.26 2.81 2.92 3.08 3.85 3.51 4.53 -10.93%
P/EPS 118.62 98.23 99.03 107.62 180.85 108.82 128.78 -1.35%
EY 0.84 1.02 1.01 0.93 0.55 0.92 0.78 1.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.03 18.31 19.89 32.84 25.94 9.43 10.12 10.09%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 25/11/19 30/11/18 29/11/17 24/11/16 26/11/15 21/11/14 -
Price 1.31 1.42 1.29 1.51 1.68 1.42 1.65 -
P/RPS 2.21 2.75 2.56 2.98 3.59 3.37 4.17 -10.03%
P/EPS 115.97 96.19 86.91 104.17 168.79 104.41 118.71 -0.38%
EY 0.86 1.04 1.15 0.96 0.59 0.96 0.84 0.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.63 17.93 17.46 31.79 24.21 9.05 9.33 11.17%

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