[SEM] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -1.65%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,882,640 1,850,710 1,812,292 1,672,465 1,667,018 1,627,776 12.31%
PBT 84,897 79,360 66,052 65,264 64,520 71,060 15.26%
Tax -24,686 -23,294 -19,540 -21,163 -19,681 -20,188 17.42%
NP 60,210 56,066 46,512 44,101 44,838 50,872 14.40%
-
NP to SH 60,210 56,066 46,512 44,101 44,838 50,872 14.40%
-
Tax Rate 29.08% 29.35% 29.58% 32.43% 30.50% 28.41% -
Total Cost 1,822,429 1,794,644 1,765,780 1,628,364 1,622,180 1,576,904 12.25%
-
Net Worth 200,601 176,999 0 -70,730 0 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 200,601 176,999 0 -70,730 0 0 -
NOSH 1,134,623 1,086,550 1,047,567 1,052,529 1,050,906 1,051,074 6.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.20% 3.03% 2.57% 2.64% 2.69% 3.13% -
ROE 30.02% 31.68% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 165.93 170.33 173.00 158.90 158.63 154.87 5.66%
EPS 5.31 5.16 4.44 4.19 4.27 4.84 7.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1768 0.1629 0.00 -0.0672 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,047,200
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 152.64 150.05 146.94 135.60 135.16 131.98 12.31%
EPS 4.88 4.55 3.77 3.58 3.64 4.12 14.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1626 0.1435 0.00 -0.0573 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/09/14 30/06/14 - - - - -
Price 1.79 1.67 0.00 0.00 0.00 0.00 -
P/RPS 1.08 0.98 0.00 0.00 0.00 0.00 -
P/EPS 33.73 32.36 0.00 0.00 0.00 0.00 -
EY 2.96 3.09 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.12 10.25 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 21/11/14 26/08/14 - - - - -
Price 1.65 1.83 0.00 0.00 0.00 0.00 -
P/RPS 0.99 1.07 0.00 0.00 0.00 0.00 -
P/EPS 31.09 35.47 0.00 0.00 0.00 0.00 -
EY 3.22 2.82 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.33 11.23 0.00 0.00 0.00 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