[SEM] YoY Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -77.2%
YoY- 23.67%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 535,688 522,528 526,253 504,991 453,073 4.27%
PBT 12,209 10,900 22,294 20,289 16,513 -7.26%
Tax -3,276 -2,895 -6,363 -5,909 -4,885 -9.49%
NP 8,933 8,005 15,931 14,380 11,628 -6.37%
-
NP to SH 8,933 8,005 15,931 14,380 11,628 -6.37%
-
Tax Rate 26.83% 26.56% 28.54% 29.12% 29.58% -
Total Cost 526,755 514,523 510,322 490,611 441,445 4.51%
-
Net Worth 82,945 -8,994 107,622 187,062 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 82,945 -8,994 107,622 187,062 0 -
NOSH 1,233,380 1,233,380 1,180,074 1,229,059 1,047,567 4.16%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 1.67% 1.53% 3.03% 2.85% 2.57% -
ROE 10.77% 0.00% 14.80% 7.69% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 48.24 47.06 44.59 41.09 43.25 2.76%
EPS 0.80 0.72 1.35 1.17 1.11 -7.85%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 -0.0081 0.0912 0.1522 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,229,059
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 43.43 42.37 42.67 40.94 36.73 4.27%
EPS 0.72 0.65 1.29 1.17 0.94 -6.44%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 -0.0073 0.0873 0.1517 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 1.50 1.60 1.40 1.60 0.00 -
P/RPS 3.11 3.40 3.14 3.89 0.00 -
P/EPS 186.45 221.94 103.70 136.75 0.00 -
EY 0.54 0.45 0.96 0.73 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.08 0.00 15.35 10.51 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 24/05/18 24/05/17 26/05/16 28/05/15 - -
Price 1.53 1.42 1.37 1.70 0.00 -
P/RPS 3.17 3.02 3.07 4.14 0.00 -
P/EPS 190.18 196.97 101.48 145.30 0.00 -
EY 0.53 0.51 0.99 0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 20.48 0.00 15.02 11.17 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