[SEM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 33.29%
YoY- -11.53%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,579,758 1,031,951 526,253 2,006,284 1,506,540 987,312 504,991 113.45%
PBT 58,799 43,273 22,294 77,842 58,033 35,475 20,289 102.87%
Tax -16,142 -12,270 -6,363 -22,041 -16,169 -10,353 -5,909 95.05%
NP 42,657 31,003 15,931 55,801 41,864 25,122 14,380 106.04%
-
NP to SH 42,657 31,003 15,931 55,801 41,864 25,122 14,380 106.04%
-
Tax Rate 27.45% 28.35% 28.54% 28.32% 27.86% 29.18% 29.12% -
Total Cost 1,537,101 1,000,948 510,322 1,950,483 1,464,676 962,190 490,611 113.66%
-
Net Worth 81,244 109,158 107,622 175,006 193,190 198,143 187,062 -42.56%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - 57,640 - - - -
Div Payout % - - - 103.30% - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 81,244 109,158 107,622 175,006 193,190 198,143 187,062 -42.56%
NOSH 1,233,380 1,178,821 1,180,074 1,226,395 1,231,294 1,231,470 1,229,059 0.23%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.70% 3.00% 3.03% 2.78% 2.78% 2.54% 2.85% -
ROE 52.50% 28.40% 14.80% 31.89% 21.67% 12.68% 7.69% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 134.94 87.54 44.59 163.59 122.35 80.17 41.09 120.45%
EPS 3.64 2.63 1.35 4.55 3.40 2.04 1.17 112.67%
DPS 0.00 0.00 0.00 4.70 0.00 0.00 0.00 -
NAPS 0.0694 0.0926 0.0912 0.1427 0.1569 0.1609 0.1522 -40.67%
Adjusted Per Share Value based on latest NOSH - 1,201,465
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 128.08 83.67 42.67 162.67 122.15 80.05 40.94 113.46%
EPS 3.46 2.51 1.29 4.52 3.39 2.04 1.17 105.62%
DPS 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
NAPS 0.0659 0.0885 0.0873 0.1419 0.1566 0.1607 0.1517 -42.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.80 1.36 1.40 1.54 1.48 1.60 1.60 -
P/RPS 1.33 1.55 3.14 0.94 1.21 2.00 3.89 -51.00%
P/EPS 49.40 51.71 103.70 33.85 43.53 78.43 136.75 -49.18%
EY 2.02 1.93 0.96 2.95 2.30 1.28 0.73 96.73%
DY 0.00 0.00 0.00 3.05 0.00 0.00 0.00 -
P/NAPS 25.94 14.69 15.35 10.79 9.43 9.94 10.51 82.33%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 28/08/15 28/05/15 -
Price 1.68 1.45 1.37 1.52 1.42 1.47 1.70 -
P/RPS 1.24 1.66 3.07 0.93 1.16 1.83 4.14 -55.13%
P/EPS 46.11 55.13 101.48 33.41 41.76 72.06 145.30 -53.37%
EY 2.17 1.81 0.99 2.99 2.39 1.39 0.69 114.20%
DY 0.00 0.00 0.00 3.09 0.00 0.00 0.00 -
P/NAPS 24.21 15.66 15.02 10.65 9.05 9.14 11.17 67.24%

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