[SEM] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 41.08%
YoY- 4.29%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 504,991 481,124 487,284 472,282 453,073 422,201 436,376 10.23%
PBT 20,289 25,629 23,994 23,167 16,513 16,874 12,860 35.56%
Tax -5,909 -7,713 -6,869 -6,762 -4,885 -6,402 -4,667 17.05%
NP 14,380 17,916 17,125 16,405 11,628 10,472 8,193 45.55%
-
NP to SH 14,380 17,916 17,125 16,405 11,628 10,472 8,193 45.55%
-
Tax Rate 29.12% 30.09% 28.63% 29.19% 29.58% 37.94% 36.29% -
Total Cost 490,611 463,208 470,159 455,877 441,445 411,729 428,183 9.50%
-
Net Worth 187,062 236,614 217,820 181,794 0 -70,371 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 63,014 - - - - - -
Div Payout % - 351.72% - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 187,062 236,614 217,820 181,794 0 -70,371 0 -
NOSH 1,229,059 1,235,586 1,232,014 1,115,986 1,047,567 1,047,200 1,050,384 11.05%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.85% 3.72% 3.51% 3.47% 2.57% 2.48% 1.88% -
ROE 7.69% 7.57% 7.86% 9.02% 0.00% 0.00% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 41.09 38.94 39.55 42.32 43.25 40.32 41.54 -0.72%
EPS 1.17 1.45 1.39 1.47 1.11 1.00 0.78 31.06%
DPS 0.00 5.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1522 0.1915 0.1768 0.1629 0.00 -0.0672 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,115,986
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 40.94 39.01 39.51 38.29 36.73 34.23 35.38 10.22%
EPS 1.17 1.45 1.39 1.33 0.94 0.85 0.66 46.52%
DPS 0.00 5.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1517 0.1918 0.1766 0.1474 0.00 -0.0571 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 - - - -
Price 1.60 1.50 1.79 1.67 0.00 0.00 0.00 -
P/RPS 3.89 3.85 4.53 3.95 0.00 0.00 0.00 -
P/EPS 136.75 103.45 128.78 113.61 0.00 0.00 0.00 -
EY 0.73 0.97 0.78 0.88 0.00 0.00 0.00 -
DY 0.00 3.40 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.51 7.83 10.12 10.25 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 21/11/14 26/08/14 - - - -
Price 1.70 1.56 1.65 1.83 0.00 0.00 0.00 -
P/RPS 4.14 4.01 4.17 4.32 0.00 0.00 0.00 -
P/EPS 145.30 107.59 118.71 124.49 0.00 0.00 0.00 -
EY 0.69 0.93 0.84 0.80 0.00 0.00 0.00 -
DY 0.00 3.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.17 8.15 9.33 11.23 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