[SEM] YoY TTM 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- 7.55%
YoY- 2.52%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 2,295,288 2,202,682 2,149,158 2,050,923 1,955,720 1,783,273 5.17%
PBT 80,764 76,299 52,279 85,640 85,110 69,414 3.07%
Tax -25,756 -22,283 -12,955 -23,958 -24,947 -22,716 2.54%
NP 55,008 54,016 39,324 61,682 60,163 46,698 3.32%
-
NP to SH 54,975 54,016 39,324 61,682 60,163 46,698 3.31%
-
Tax Rate 31.89% 29.20% 24.78% 27.98% 29.31% 32.73% -
Total Cost 2,240,280 2,148,666 2,109,834 1,989,241 1,895,557 1,736,575 5.22%
-
Net Worth 73,934 66,513 1,110 109,895 198,665 181,794 -16.45%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - 53,349 56,468 63,014 - -
Div Payout % - - 135.67% 91.55% 104.74% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 73,934 66,513 1,110 109,895 198,665 181,794 -16.45%
NOSH 1,233,380 1,233,380 1,233,380 1,186,771 1,234,712 1,115,986 2.01%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.40% 2.45% 1.83% 3.01% 3.08% 2.62% -
ROE 74.36% 81.21% 3,541.47% 56.13% 30.28% 25.69% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 201.17 196.05 193.55 172.82 158.39 159.79 4.71%
EPS 4.82 4.81 3.54 5.20 4.87 4.18 2.88%
DPS 0.00 0.00 4.80 4.76 5.10 0.00 -
NAPS 0.0648 0.0592 0.001 0.0926 0.1609 0.1629 -16.82%
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 CAGR
RPS 186.10 178.59 174.25 166.28 158.57 144.58 5.17%
EPS 4.46 4.38 3.19 5.00 4.88 3.79 3.30%
DPS 0.00 0.00 4.33 4.58 5.11 0.00 -
NAPS 0.0599 0.0539 0.0009 0.0891 0.1611 0.1474 -16.47%
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 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 -
P/RPS 0.74 0.75 0.71 0.79 1.01 1.05 -6.75%
P/EPS 30.92 30.78 38.68 26.17 32.84 39.91 -4.97%
EY 3.23 3.25 2.59 3.82 3.05 2.51 5.17%
DY 0.00 0.00 3.51 3.50 3.19 0.00 -
P/NAPS 22.99 25.00 1,370.00 14.69 9.94 10.25 17.52%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 27/08/19 29/08/18 29/08/17 25/08/16 28/08/15 - -
Price 1.48 1.47 1.39 1.45 1.47 0.00 -
P/RPS 0.74 0.75 0.72 0.84 0.93 0.00 -
P/EPS 30.72 30.58 39.25 27.90 30.17 0.00 -
EY 3.26 3.27 2.55 3.58 3.31 0.00 -
DY 0.00 0.00 3.46 3.28 3.47 0.00 -
P/NAPS 22.84 24.83 1,390.00 15.66 9.14 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