[SEM] YoY TTM 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- 5.84%
YoY- 37.36%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 2,602,338 2,455,912 2,295,288 2,202,682 2,149,158 2,050,923 1,955,720 4.87%
PBT 67,327 65,161 80,764 76,299 52,279 85,640 85,110 -3.82%
Tax -28,865 -22,778 -25,756 -22,283 -12,955 -23,958 -24,947 2.45%
NP 38,462 42,383 55,008 54,016 39,324 61,682 60,163 -7.17%
-
NP to SH 30,168 40,730 54,975 54,016 39,324 61,682 60,163 -10.85%
-
Tax Rate 42.87% 34.96% 31.89% 29.20% 24.78% 27.98% 29.31% -
Total Cost 2,563,876 2,413,529 2,240,280 2,148,666 2,109,834 1,989,241 1,895,557 5.15%
-
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 - - - - 53,349 56,468 63,014 -
Div Payout % - - - - 135.67% 91.55% 104.74% -
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 1.48% 1.73% 2.40% 2.45% 1.83% 3.01% 3.08% -
ROE 52.62% 49.18% 74.36% 81.21% 3,541.47% 56.13% 30.28% -
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 231.05 213.52 201.17 196.05 193.55 172.82 158.39 6.48%
EPS 2.68 3.54 4.82 4.81 3.54 5.20 4.87 -9.46%
DPS 0.00 0.00 0.00 0.00 4.80 4.76 5.10 -
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 210.99 199.12 186.10 178.59 174.25 166.28 158.57 4.87%
EPS 2.45 3.30 4.46 4.38 3.19 5.00 4.88 -10.84%
DPS 0.00 0.00 0.00 0.00 4.33 4.58 5.11 -
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 0.62 0.63 0.74 0.75 0.71 0.79 1.01 -7.80%
P/EPS 53.76 38.12 30.92 30.78 38.68 26.17 32.84 8.55%
EY 1.86 2.62 3.23 3.25 2.59 3.82 3.05 -7.90%
DY 0.00 0.00 0.00 0.00 3.51 3.50 3.19 -
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 0.66 0.62 0.74 0.75 0.72 0.84 0.93 -5.55%
P/EPS 57.12 37.56 30.72 30.58 39.25 27.90 30.17 11.21%
EY 1.75 2.66 3.26 3.27 2.55 3.58 3.31 -10.06%
DY 0.00 0.00 0.00 0.00 3.46 3.28 3.47 -
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