[SEM] YoY TTM 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- 11.3%
YoY- -22.66%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 2,538,876 2,320,932 2,208,076 2,164,471 2,079,503 1,987,664 1,834,181 5.56%
PBT 66,424 81,672 79,293 55,959 78,606 83,674 80,548 -3.15%
Tax -25,226 -26,446 -24,616 -12,190 -22,014 -23,894 -24,918 0.20%
NP 41,198 55,226 54,677 43,769 56,592 59,780 55,630 -4.87%
-
NP to SH 36,670 55,197 54,677 43,769 56,592 59,780 55,630 -6.70%
-
Tax Rate 37.98% 32.38% 31.04% 21.78% 28.01% 28.56% 30.94% -
Total Cost 2,497,678 2,265,706 2,153,399 2,120,702 2,022,911 1,927,884 1,778,551 5.81%
-
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 - - - 53,349 56,468 63,014 - -
Div Payout % - - - 121.89% 99.78% 105.41% - -
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 1,170,670 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 1.62% 2.38% 2.48% 2.02% 2.72% 3.01% 3.03% -
ROE 43.15% 60.59% 65.54% 82.98% 69.66% 30.95% 25.54% -
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 222.00 201.79 195.60 194.93 177.63 161.46 148.88 6.87%
EPS 3.21 4.80 4.84 3.94 4.83 4.86 4.52 -5.53%
DPS 0.00 0.00 0.00 4.80 4.82 5.10 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 205.85 188.18 179.03 175.49 168.60 161.16 148.71 5.56%
EPS 2.97 4.48 4.43 3.55 4.59 4.85 4.51 -6.71%
DPS 0.00 0.00 0.00 4.33 4.58 5.11 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 0.60 0.72 0.75 0.80 1.01 0.92 1.20 -10.90%
P/EPS 41.79 30.21 30.35 39.58 37.24 30.48 39.64 0.88%
EY 2.39 3.31 3.29 2.53 2.69 3.28 2.52 -0.87%
DY 0.00 0.00 0.00 3.08 2.68 3.45 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 - -
Price 1.31 1.42 1.29 1.51 1.68 1.42 0.00 -
P/RPS 0.59 0.70 0.66 0.77 0.95 0.88 0.00 -
P/EPS 40.86 29.59 26.63 38.31 34.75 29.24 0.00 -
EY 2.45 3.38 3.75 2.61 2.88 3.42 0.00 -
DY 0.00 0.00 0.00 3.18 2.87 3.59 0.00 -
P/NAPS 17.63 17.93 17.46 31.79 24.21 9.05 0.00 -

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