[SEM] QoQ 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- 27.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 487,284 472,282 453,073 422,201 436,376 413,444 14.02%
PBT 23,994 23,167 16,513 16,874 12,860 21,165 10.53%
Tax -6,869 -6,762 -4,885 -6,402 -4,667 -5,435 20.56%
NP 17,125 16,405 11,628 10,472 8,193 15,730 7.02%
-
NP to SH 17,125 16,405 11,628 10,472 8,193 15,730 7.02%
-
Tax Rate 28.63% 29.19% 29.58% 37.94% 36.29% 25.68% -
Total Cost 470,159 455,877 441,445 411,729 428,183 397,714 14.29%
-
Net Worth 217,820 181,794 0 -70,371 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 217,820 181,794 0 -70,371 0 0 -
NOSH 1,232,014 1,115,986 1,047,567 1,047,200 1,050,384 1,048,666 13.73%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.51% 3.47% 2.57% 2.48% 1.88% 3.80% -
ROE 7.86% 9.02% 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 39.55 42.32 43.25 40.32 41.54 39.43 0.24%
EPS 1.39 1.47 1.11 1.00 0.78 1.50 -5.90%
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 39.51 38.29 36.73 34.23 35.38 33.52 14.03%
EPS 1.39 1.33 0.94 0.85 0.66 1.28 6.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1766 0.1474 0.00 -0.0571 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 4.53 3.95 0.00 0.00 0.00 0.00 -
P/EPS 128.78 113.61 0.00 0.00 0.00 0.00 -
EY 0.78 0.88 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 4.17 4.32 0.00 0.00 0.00 0.00 -
P/EPS 118.71 124.49 0.00 0.00 0.00 0.00 -
EY 0.84 0.80 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