[SEM] YoY Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.39%
YoY- 34.28%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,187,816 2,106,344 2,008,720 1,882,640 1,667,018 7.02%
PBT 58,586 78,398 77,377 84,897 64,520 -2.38%
Tax -12,917 -21,522 -21,558 -24,686 -19,681 -9.98%
NP 45,669 56,876 55,818 60,210 44,838 0.45%
-
NP to SH 45,669 56,876 55,818 60,210 44,838 0.45%
-
Tax Rate 22.05% 27.45% 27.86% 29.08% 30.50% -
Total Cost 2,142,146 2,049,468 1,952,901 1,822,429 1,622,180 7.19%
-
Net Worth 52,743 81,244 193,190 200,601 0 -
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 52,743 81,244 193,190 200,601 0 -
NOSH 1,233,380 1,233,380 1,231,294 1,134,623 1,050,906 4.08%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.09% 2.70% 2.78% 3.20% 2.69% -
ROE 86.59% 70.01% 28.89% 30.02% 0.00% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 197.03 179.93 163.14 165.93 158.63 5.56%
EPS 4.11 4.85 4.53 5.31 4.27 -0.94%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0475 0.0694 0.1569 0.1768 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,232,014
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 177.38 170.78 162.86 152.64 135.16 7.02%
EPS 3.70 4.61 4.53 4.88 3.64 0.40%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0659 0.1566 0.1626 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 1.56 1.80 1.48 1.79 0.00 -
P/RPS 0.79 1.00 0.91 1.08 0.00 -
P/EPS 37.93 37.05 32.65 33.73 0.00 -
EY 2.64 2.70 3.06 2.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 32.84 25.94 9.43 10.12 0.00 -
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 29/11/17 24/11/16 26/11/15 21/11/14 - -
Price 1.51 1.68 1.42 1.65 0.00 -
P/RPS 0.77 0.93 0.87 0.99 0.00 -
P/EPS 36.71 34.58 31.32 31.09 0.00 -
EY 2.72 2.89 3.19 3.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 31.79 24.21 9.05 9.33 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