[SEM] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -15.19%
YoY- -22.84%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 2,394,960 2,264,142 2,200,262 2,099,643 2,027,546 1,945,022 1,725,094 5.61%
PBT 80,310 77,738 71,804 59,426 79,847 93,091 67,412 2.95%
Tax -26,009 -24,187 -20,770 -15,176 -22,495 -27,265 -21,389 3.31%
NP 54,301 53,551 51,034 44,250 57,352 65,826 46,023 2.79%
-
NP to SH 54,285 53,519 51,034 44,250 57,352 65,826 46,023 2.78%
-
Tax Rate 32.39% 31.11% 28.93% 25.54% 28.17% 29.29% 31.73% -
Total Cost 2,340,659 2,210,591 2,149,228 2,055,393 1,970,194 1,879,196 1,679,071 5.68%
-
Net Worth 113,293 85,805 82,945 -8,994 107,622 187,062 0 -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - 53,349 56,468 63,014 - -
Div Payout % - - - 120.56% 98.46% 95.73% - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 113,293 85,805 82,945 -8,994 107,622 187,062 0 -
NOSH 1,233,380 1,233,380 1,233,380 1,110,385 1,180,074 1,229,059 1,047,567 2.75%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 2.27% 2.37% 2.32% 2.11% 2.83% 3.38% 2.67% -
ROE 47.92% 62.37% 61.53% 0.00% 53.29% 35.19% 0.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 208.22 201.86 198.15 189.09 171.82 158.25 164.68 3.98%
EPS 4.72 4.77 4.60 3.99 4.86 5.36 4.39 1.21%
DPS 0.00 0.00 0.00 4.80 4.79 5.13 0.00 -
NAPS 0.0985 0.0765 0.0747 -0.0081 0.0912 0.1522 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,233,380
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 194.18 183.57 178.39 170.23 164.39 157.70 139.87 5.61%
EPS 4.40 4.34 4.14 3.59 4.65 5.34 3.73 2.78%
DPS 0.00 0.00 0.00 4.33 4.58 5.11 0.00 -
NAPS 0.0919 0.0696 0.0673 -0.0073 0.0873 0.1517 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 1.36 1.48 1.50 1.60 1.40 1.60 0.00 -
P/RPS 0.65 0.73 0.76 0.85 0.81 1.01 0.00 -
P/EPS 28.82 31.02 32.64 40.15 28.81 29.87 0.00 -
EY 3.47 3.22 3.06 2.49 3.47 3.35 0.00 -
DY 0.00 0.00 0.00 3.00 3.42 3.20 0.00 -
P/NAPS 13.81 19.35 20.08 0.00 15.35 10.51 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/05/20 29/05/19 24/05/18 24/05/17 26/05/16 28/05/15 - -
Price 1.30 1.49 1.53 1.42 1.37 1.70 0.00 -
P/RPS 0.62 0.74 0.77 0.75 0.80 1.07 0.00 -
P/EPS 27.54 31.23 33.29 35.63 28.19 31.74 0.00 -
EY 3.63 3.20 3.00 2.81 3.55 3.15 0.00 -
DY 0.00 0.00 0.00 3.38 3.49 3.02 0.00 -
P/NAPS 13.20 19.48 20.48 0.00 15.02 11.17 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