[SEM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,893,104 1,834,181 1,783,273 1,725,094 13.12%
PBT 89,315 80,548 69,414 67,412 45.26%
Tax -26,241 -24,918 -22,716 -21,389 31.17%
NP 63,074 55,630 46,698 46,023 51.93%
-
NP to SH 63,074 55,630 46,698 46,023 51.93%
-
Tax Rate 29.38% 30.94% 32.73% 31.73% -
Total Cost 1,830,030 1,778,551 1,736,575 1,679,071 12.10%
-
Net Worth 236,614 217,820 181,794 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 63,014 - - - -
Div Payout % 99.91% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 236,614 217,820 181,794 0 -
NOSH 1,235,586 1,232,014 1,115,986 1,047,567 24.49%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.33% 3.03% 2.62% 2.67% -
ROE 26.66% 25.54% 25.69% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 153.22 148.88 159.79 164.68 -9.12%
EPS 5.10 4.52 4.18 4.39 22.01%
DPS 5.10 0.00 0.00 0.00 -
NAPS 0.1915 0.1768 0.1629 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,047,567
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 153.49 148.71 144.58 139.87 13.12%
EPS 5.11 4.51 3.79 3.73 51.86%
DPS 5.11 0.00 0.00 0.00 -
NAPS 0.1918 0.1766 0.1474 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 31/12/14 30/09/14 30/06/14 - -
Price 1.50 1.79 1.67 0.00 -
P/RPS 0.98 1.20 1.05 0.00 -
P/EPS 29.38 39.64 39.91 0.00 -
EY 3.40 2.52 2.51 0.00 -
DY 3.40 0.00 0.00 0.00 -
P/NAPS 7.83 10.12 10.25 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date - - - - -
Price 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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