[SEM] YoY 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- -5.39%
YoY- 40.31%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 588,779 557,633 555,213 505,698 482,321 472,282 413,444 6.06%
PBT 21,357 18,331 13,836 20,979 15,186 23,167 21,165 0.15%
Tax -6,768 -5,199 -3,686 -5,907 -4,444 -6,762 -5,435 3.72%
NP 14,589 13,132 10,150 15,072 10,742 16,405 15,730 -1.24%
-
NP to SH 14,588 13,132 10,150 15,072 10,742 16,405 15,730 -1.24%
-
Tax Rate 31.69% 28.36% 26.64% 28.16% 29.26% 29.19% 25.68% -
Total Cost 574,190 544,501 545,063 490,626 471,579 455,877 397,714 6.30%
-
Net Worth 73,934 66,513 1,110 109,895 198,665 181,794 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 1,110 109,895 198,665 181,794 0 -
NOSH 1,233,380 1,233,380 1,233,380 1,186,771 1,234,712 1,115,986 1,048,666 2.73%
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 2.48% 2.35% 1.83% 2.98% 2.23% 3.47% 3.80% -
ROE 19.73% 19.74% 914.10% 13.71% 5.41% 9.02% 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 51.60 49.63 50.00 42.61 39.06 42.32 39.43 4.58%
EPS 1.28 1.17 0.91 1.27 0.87 1.47 1.50 -2.60%
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 47.74 45.21 45.02 41.00 39.11 38.29 33.52 6.06%
EPS 1.18 1.06 0.82 1.22 0.87 1.33 1.28 -1.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0599 0.0539 0.0009 0.0891 0.1611 0.1474 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 2.89 2.98 2.74 3.19 4.10 3.95 0.00 -
P/EPS 116.54 126.63 149.87 107.09 183.91 113.61 0.00 -
EY 0.86 0.79 0.67 0.93 0.54 0.88 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 2.87 2.96 2.78 3.40 3.76 4.32 0.00 -
P/EPS 115.75 125.77 152.06 114.17 168.97 124.49 0.00 -
EY 0.86 0.80 0.66 0.88 0.59 0.80 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