[SEM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 32.21%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 925,355 453,073 1,672,465 1,250,264 813,888 13.69%
PBT 39,680 16,513 65,264 48,390 35,530 11.68%
Tax -11,647 -4,885 -21,163 -14,761 -10,094 15.38%
NP 28,033 11,628 44,101 33,629 25,436 10.20%
-
NP to SH 28,033 11,628 44,101 33,629 25,436 10.20%
-
Tax Rate 29.35% 29.58% 32.43% 30.50% 28.41% -
Total Cost 897,322 441,445 1,628,364 1,216,635 788,452 13.80%
-
Net Worth 176,999 0 -70,730 0 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 176,999 0 -70,730 0 0 -
NOSH 1,086,550 1,047,567 1,052,529 1,050,906 1,051,074 3.37%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.03% 2.57% 2.64% 2.69% 3.13% -
ROE 15.84% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 85.16 43.25 158.90 118.97 77.43 9.98%
EPS 2.58 1.11 4.19 3.20 2.42 6.61%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1629 0.00 -0.0672 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,050,384
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 75.03 36.73 135.60 101.37 65.99 13.69%
EPS 2.27 0.94 3.58 2.73 2.06 10.19%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1435 0.00 -0.0573 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/06/14 - - - - -
Price 1.67 0.00 0.00 0.00 0.00 -
P/RPS 1.96 0.00 0.00 0.00 0.00 -
P/EPS 64.73 0.00 0.00 0.00 0.00 -
EY 1.54 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.25 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/08/14 - - - - -
Price 1.83 0.00 0.00 0.00 0.00 -
P/RPS 2.15 0.00 0.00 0.00 0.00 -
P/EPS 70.93 0.00 0.00 0.00 0.00 -
EY 1.41 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 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