[SEM] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.62%
YoY- 71.08%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 519,228 482,321 504,991 481,124 487,284 472,282 453,073 9.50%
PBT 22,558 15,186 20,289 25,629 23,994 23,167 16,513 23.09%
Tax -5,816 -4,444 -5,909 -7,713 -6,869 -6,762 -4,885 12.32%
NP 16,742 10,742 14,380 17,916 17,125 16,405 11,628 27.47%
-
NP to SH 16,742 10,742 14,380 17,916 17,125 16,405 11,628 27.47%
-
Tax Rate 25.78% 29.26% 29.12% 30.09% 28.63% 29.19% 29.58% -
Total Cost 502,486 471,579 490,611 463,208 470,159 455,877 441,445 9.00%
-
Net Worth 193,148 198,665 187,062 236,614 217,820 181,794 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 63,014 - - - -
Div Payout % - - - 351.72% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 193,148 198,665 187,062 236,614 217,820 181,794 0 -
NOSH 1,231,029 1,234,712 1,229,059 1,235,586 1,232,014 1,115,986 1,047,567 11.34%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.22% 2.23% 2.85% 3.72% 3.51% 3.47% 2.57% -
ROE 8.67% 5.41% 7.69% 7.57% 7.86% 9.02% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.18 39.06 41.09 38.94 39.55 42.32 43.25 -1.65%
EPS 1.36 0.87 1.17 1.45 1.39 1.47 1.11 14.48%
DPS 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
NAPS 0.1569 0.1609 0.1522 0.1915 0.1768 0.1629 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,235,586
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 42.10 39.11 40.94 39.01 39.51 38.29 36.73 9.51%
EPS 1.36 0.87 1.17 1.45 1.39 1.33 0.94 27.89%
DPS 0.00 0.00 0.00 5.11 0.00 0.00 0.00 -
NAPS 0.1566 0.1611 0.1517 0.1918 0.1766 0.1474 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - -
Price 1.48 1.60 1.60 1.50 1.79 1.67 0.00 -
P/RPS 3.51 4.10 3.89 3.85 4.53 3.95 0.00 -
P/EPS 108.82 183.91 136.75 103.45 128.78 113.61 0.00 -
EY 0.92 0.54 0.73 0.97 0.78 0.88 0.00 -
DY 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
P/NAPS 9.43 9.94 10.51 7.83 10.12 10.25 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 27/02/15 21/11/14 26/08/14 - -
Price 1.42 1.47 1.70 1.56 1.65 1.83 0.00 -
P/RPS 3.37 3.76 4.14 4.01 4.17 4.32 0.00 -
P/EPS 104.41 168.97 145.30 107.59 118.71 124.49 0.00 -
EY 0.96 0.59 0.69 0.93 0.84 0.80 0.00 -
DY 0.00 0.00 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 9.05 9.14 11.17 8.15 9.33 11.23 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