[SEM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 61.09%
YoY- 34.28%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 987,312 504,991 1,893,104 1,411,980 925,355 453,073 1,672,465 -29.69%
PBT 35,475 20,289 89,302 63,673 39,680 16,513 65,264 -33.47%
Tax -10,353 -5,909 -26,228 -18,515 -11,647 -4,885 -21,163 -37.99%
NP 25,122 14,380 63,074 45,158 28,033 11,628 44,101 -31.35%
-
NP to SH 25,122 14,380 63,074 45,158 28,033 11,628 44,101 -31.35%
-
Tax Rate 29.18% 29.12% 29.37% 29.08% 29.35% 29.58% 32.43% -
Total Cost 962,190 490,611 1,830,030 1,366,822 897,322 441,445 1,628,364 -29.65%
-
Net Worth 198,143 187,062 222,034 200,601 176,999 0 -70,730 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 59,131 - - - - -
Div Payout % - - 93.75% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 198,143 187,062 222,034 200,601 176,999 0 -70,730 -
NOSH 1,231,470 1,229,059 1,159,448 1,134,623 1,086,550 1,047,567 1,052,529 11.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.54% 2.85% 3.33% 3.20% 3.03% 2.57% 2.64% -
ROE 12.68% 7.69% 28.41% 22.51% 15.84% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.17 41.09 163.28 124.44 85.16 43.25 158.90 -36.70%
EPS 2.04 1.17 5.44 3.98 2.58 1.11 4.19 -38.19%
DPS 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.1522 0.1915 0.1768 0.1629 0.00 -0.0672 -
Adjusted Per Share Value based on latest NOSH - 1,232,014
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 80.05 40.94 153.49 114.48 75.03 36.73 135.60 -29.69%
EPS 2.04 1.17 5.11 3.66 2.27 0.94 3.58 -31.33%
DPS 0.00 0.00 4.79 0.00 0.00 0.00 0.00 -
NAPS 0.1607 0.1517 0.18 0.1626 0.1435 0.00 -0.0573 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - - -
Price 1.60 1.60 1.50 1.79 1.67 0.00 0.00 -
P/RPS 2.00 3.89 0.92 1.44 1.96 0.00 0.00 -
P/EPS 78.43 136.75 27.57 44.97 64.73 0.00 0.00 -
EY 1.28 0.73 3.63 2.22 1.54 0.00 0.00 -
DY 0.00 0.00 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 9.94 10.51 7.83 10.12 10.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 21/11/14 26/08/14 - - -
Price 1.47 1.70 1.56 1.65 1.83 0.00 0.00 -
P/RPS 1.83 4.14 0.96 1.33 2.15 0.00 0.00 -
P/EPS 72.06 145.30 28.68 41.46 70.93 0.00 0.00 -
EY 1.39 0.69 3.49 2.41 1.41 0.00 0.00 -
DY 0.00 0.00 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 11.17 8.15 9.33 11.23 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