[SEM] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 4.62%
YoY- 71.08%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 546,240 523,609 499,744 481,124 422,201 6.64%
PBT 26,556 12,023 19,809 25,629 16,874 11.99%
Tax -10,701 -2,502 -5,872 -7,713 -6,402 13.69%
NP 15,855 9,521 13,937 17,916 10,472 10.91%
-
NP to SH 15,855 9,521 13,937 17,916 10,472 10.91%
-
Tax Rate 40.30% 20.81% 29.64% 30.09% 37.94% -
Total Cost 530,385 514,088 485,807 463,208 411,729 6.53%
-
Net Worth 74,062 36,096 171,449 236,614 -70,371 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 53,349 56,468 63,014 - -
Div Payout % - 560.34% 405.17% 351.72% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 74,062 36,096 171,449 236,614 -70,371 -
NOSH 1,233,380 1,233,380 1,201,465 1,235,586 1,047,200 4.17%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.90% 1.82% 2.79% 3.72% 2.48% -
ROE 21.41% 26.38% 8.13% 7.57% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 49.19 46.13 41.59 38.94 40.32 5.09%
EPS 1.43 0.84 1.16 1.45 1.00 9.34%
DPS 0.00 4.70 4.70 5.10 0.00 -
NAPS 0.0667 0.0318 0.1427 0.1915 -0.0672 -
Adjusted Per Share Value based on latest NOSH - 1,235,586
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 44.29 42.45 40.52 39.01 34.23 6.64%
EPS 1.29 0.77 1.13 1.45 0.85 10.98%
DPS 0.00 4.33 4.58 5.11 0.00 -
NAPS 0.06 0.0293 0.139 0.1918 -0.0571 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 - -
Price 1.54 1.42 1.54 1.50 0.00 -
P/RPS 3.13 3.08 3.70 3.85 0.00 -
P/EPS 107.85 169.29 132.76 103.45 0.00 -
EY 0.93 0.59 0.75 0.97 0.00 -
DY 0.00 3.31 3.05 3.40 0.00 -
P/NAPS 23.09 44.65 10.79 7.83 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/18 27/02/17 25/02/16 27/02/15 - -
Price 1.52 1.52 1.52 1.56 0.00 -
P/RPS 3.09 3.30 3.65 4.01 0.00 -
P/EPS 106.45 181.22 131.03 107.59 0.00 -
EY 0.94 0.55 0.76 0.93 0.00 -
DY 0.00 3.09 3.09 3.27 0.00 -
P/NAPS 22.79 47.80 10.65 8.15 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