[SEM] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -8.27%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,355,558 2,215,781 2,187,816 2,106,344 2,008,720 1,882,640 1,667,018 5.92%
PBT 80,732 70,316 58,586 78,398 77,377 84,897 64,520 3.80%
Tax -23,776 -18,553 -12,917 -21,522 -21,558 -24,686 -19,681 3.19%
NP 56,956 51,762 45,669 56,876 55,818 60,210 44,838 4.06%
-
NP to SH 56,948 51,762 45,669 56,876 55,818 60,210 44,838 4.06%
-
Tax Rate 29.45% 26.39% 22.05% 27.45% 27.86% 29.08% 30.50% -
Total Cost 2,298,602 2,164,018 2,142,146 2,049,468 1,952,901 1,822,429 1,622,180 5.97%
-
Net Worth 91,095 83,425 52,743 81,244 193,190 200,601 0 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 91,095 83,425 52,743 81,244 193,190 200,601 0 -
NOSH 1,233,380 1,233,380 1,233,380 1,233,380 1,231,294 1,134,623 1,050,906 2.70%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.42% 2.34% 2.09% 2.70% 2.78% 3.20% 2.69% -
ROE 62.51% 62.05% 86.59% 70.01% 28.89% 30.02% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 204.80 196.28 197.03 179.93 163.14 165.93 158.63 4.34%
EPS 5.00 4.61 4.11 4.85 4.53 5.31 4.27 2.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0792 0.0739 0.0475 0.0694 0.1569 0.1768 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,233,380
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 190.98 179.65 177.38 170.78 162.86 152.64 135.16 5.92%
EPS 4.62 4.20 3.70 4.61 4.53 4.88 3.64 4.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0739 0.0676 0.0428 0.0659 0.1566 0.1626 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 1.45 1.47 1.56 1.80 1.48 1.79 0.00 -
P/RPS 0.71 0.75 0.79 1.00 0.91 1.08 0.00 -
P/EPS 29.29 32.06 37.93 37.05 32.65 33.73 0.00 -
EY 3.41 3.12 2.64 2.70 3.06 2.96 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 18.31 19.89 32.84 25.94 9.43 10.12 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 25/11/19 30/11/18 29/11/17 24/11/16 26/11/15 21/11/14 - -
Price 1.42 1.29 1.51 1.68 1.42 1.65 0.00 -
P/RPS 0.69 0.66 0.77 0.93 0.87 0.99 0.00 -
P/EPS 28.68 28.13 36.71 34.58 31.32 31.09 0.00 -
EY 3.49 3.55 2.72 2.89 3.19 3.22 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 17.93 17.46 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