[SEM] YoY Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 94.61%
YoY- 23.41%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,172,510 1,093,321 1,077,741 1,031,951 987,312 925,355 813,888 6.27%
PBT 37,445 30,540 24,734 43,273 35,475 39,680 35,530 0.87%
Tax -11,702 -8,475 -6,581 -12,270 -10,353 -11,647 -10,094 2.49%
NP 25,743 22,065 18,153 31,003 25,122 28,033 25,436 0.20%
-
NP to SH 25,733 22,065 18,153 31,003 25,122 28,033 25,436 0.19%
-
Tax Rate 31.25% 27.75% 26.61% 28.35% 29.18% 29.35% 28.41% -
Total Cost 1,146,767 1,071,256 1,059,588 1,000,948 962,190 897,322 788,452 6.43%
-
Net Worth 73,934 66,513 1,110 109,158 198,143 176,999 0 -
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 73,934 66,513 1,110 109,158 198,143 176,999 0 -
NOSH 1,233,380 1,233,380 1,233,380 1,178,821 1,231,470 1,086,550 1,051,074 2.70%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.20% 2.02% 1.68% 3.00% 2.54% 3.03% 3.13% -
ROE 34.81% 33.17% 1,634.84% 28.40% 12.68% 15.84% 0.00% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 102.77 97.31 97.06 87.54 80.17 85.16 77.43 4.82%
EPS 2.27 1.98 1.63 2.63 2.04 2.58 2.42 -1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0648 0.0592 0.001 0.0926 0.1609 0.1629 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,186,771
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 95.06 88.64 87.38 83.67 80.05 75.03 65.99 6.26%
EPS 2.09 1.79 1.47 2.51 2.04 2.27 2.06 0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0539 0.0009 0.0885 0.1607 0.1435 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 1.49 1.48 1.37 1.36 1.60 1.67 0.00 -
P/RPS 1.45 1.52 1.41 1.55 2.00 1.96 0.00 -
P/EPS 66.06 75.36 83.80 51.71 78.43 64.73 0.00 -
EY 1.51 1.33 1.19 1.93 1.28 1.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.99 25.00 1,370.00 14.69 9.94 10.25 0.00 -
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 27/08/19 29/08/18 29/08/17 25/08/16 28/08/15 26/08/14 - -
Price 1.48 1.47 1.39 1.45 1.47 1.83 0.00 -
P/RPS 1.44 1.51 1.43 1.66 1.83 2.15 0.00 -
P/EPS 65.62 74.85 85.02 55.13 72.06 70.93 0.00 -
EY 1.52 1.34 1.18 1.81 1.39 1.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 22.84 24.83 1,390.00 15.66 9.14 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