[SEM] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -25.49%
YoY- -21.26%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 795,064 591,417 592,730 554,263 546,240 523,609 499,744 8.03%
PBT 48,857 13,659 16,104 21,122 26,556 12,023 19,809 16.22%
Tax -16,064 -8,137 -4,737 -8,614 -10,701 -2,502 -5,872 18.24%
NP 32,793 5,522 11,367 12,508 15,855 9,521 13,937 15.31%
-
NP to SH 29,243 4,444 11,347 12,485 15,855 9,521 13,937 13.13%
-
Tax Rate 32.88% 59.57% 29.42% 40.78% 40.30% 20.81% 29.64% -
Total Cost 762,271 585,895 581,363 541,755 530,385 514,088 485,807 7.78%
-
Net Worth 89,992 67,002 102,712 92,794 74,062 36,096 171,449 -10.17%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - 53,349 56,468 -
Div Payout % - - - - - 560.34% 405.17% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 89,992 67,002 102,712 92,794 74,062 36,096 171,449 -10.17%
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,233,380 1,201,465 0.43%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 4.12% 0.93% 1.92% 2.26% 2.90% 1.82% 2.79% -
ROE 32.49% 6.63% 11.05% 13.45% 21.41% 26.38% 8.13% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 70.59 52.17 51.53 49.10 49.19 46.13 41.59 9.20%
EPS 2.60 0.39 0.99 1.11 1.43 0.84 1.16 14.38%
DPS 0.00 0.00 0.00 0.00 0.00 4.70 4.70 -
NAPS 0.0799 0.0591 0.0893 0.0822 0.0667 0.0318 0.1427 -9.20%
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 64.46 47.95 48.06 44.94 44.29 42.45 40.52 8.03%
EPS 2.37 0.36 0.92 1.01 1.29 0.77 1.13 13.12%
DPS 0.00 0.00 0.00 0.00 0.00 4.33 4.58 -
NAPS 0.073 0.0543 0.0833 0.0752 0.06 0.0293 0.139 -10.16%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 1.50 1.36 1.43 1.50 1.54 1.42 1.54 -
P/RPS 2.12 2.61 2.77 3.06 3.13 3.08 3.70 -8.85%
P/EPS 57.77 346.95 144.95 135.63 107.85 169.29 132.76 -12.93%
EY 1.73 0.29 0.69 0.74 0.93 0.59 0.75 14.93%
DY 0.00 0.00 0.00 0.00 0.00 3.31 3.05 -
P/NAPS 18.77 23.01 16.01 18.25 23.09 44.65 10.79 9.65%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 24/02/22 26/02/21 27/02/20 26/02/19 28/02/18 27/02/17 25/02/16 -
Price 1.45 1.30 1.38 1.45 1.52 1.52 1.52 -
P/RPS 2.05 2.49 2.68 2.95 3.09 3.30 3.65 -9.15%
P/EPS 55.85 331.64 139.88 131.11 106.45 181.22 131.03 -13.23%
EY 1.79 0.30 0.71 0.76 0.94 0.55 0.76 15.33%
DY 0.00 0.00 0.00 0.00 0.00 3.09 3.09 -
P/NAPS 18.15 22.00 15.45 17.64 22.79 47.80 10.65 9.28%

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