[SEM] YoY Cumulative 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- 37.59%
YoY- 1.89%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,766,669 1,661,836 1,640,862 1,579,758 1,506,540 1,411,980 1,250,264 5.92%
PBT 60,549 52,737 43,940 58,799 58,033 63,673 48,390 3.80%
Tax -17,832 -13,915 -9,688 -16,142 -16,169 -18,515 -14,761 3.19%
NP 42,717 38,822 34,252 42,657 41,864 45,158 33,629 4.06%
-
NP to SH 42,711 38,822 34,252 42,657 41,864 45,158 33,629 4.06%
-
Tax Rate 29.45% 26.39% 22.05% 27.45% 27.86% 29.08% 30.50% -
Total Cost 1,723,952 1,623,014 1,606,610 1,537,101 1,464,676 1,366,822 1,216,635 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 46.89% 46.54% 64.94% 52.50% 21.67% 22.51% 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 153.60 147.21 147.77 134.94 122.35 124.44 118.97 4.34%
EPS 3.75 3.46 3.08 3.64 3.40 3.98 3.20 2.67%
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 143.24 134.74 133.04 128.08 122.15 114.48 101.37 5.92%
EPS 3.46 3.15 2.78 3.46 3.39 3.66 2.73 4.02%
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 0.94 1.00 1.06 1.33 1.21 1.44 0.00 -
P/EPS 39.05 42.75 50.57 49.40 43.53 44.97 0.00 -
EY 2.56 2.34 1.98 2.02 2.30 2.22 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 0.92 0.88 1.02 1.24 1.16 1.33 0.00 -
P/EPS 38.24 37.51 48.95 46.11 41.76 41.46 0.00 -
EY 2.62 2.67 2.04 2.17 2.39 2.41 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