[SEM] QoQ Cumulative 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- 39.67%
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,506,540 987,312 504,991 1,893,104 1,411,980 925,355 453,073 122.61%
PBT 58,033 35,475 20,289 89,302 63,673 39,680 16,513 130.97%
Tax -16,169 -10,353 -5,909 -26,228 -18,515 -11,647 -4,885 121.93%
NP 41,864 25,122 14,380 63,074 45,158 28,033 11,628 134.72%
-
NP to SH 41,864 25,122 14,380 63,074 45,158 28,033 11,628 134.72%
-
Tax Rate 27.86% 29.18% 29.12% 29.37% 29.08% 29.35% 29.58% -
Total Cost 1,464,676 962,190 490,611 1,830,030 1,366,822 897,322 441,445 122.29%
-
Net Worth 193,190 198,143 187,062 222,034 200,601 176,999 0 -
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - 59,131 - - - -
Div Payout % - - - 93.75% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 193,190 198,143 187,062 222,034 200,601 176,999 0 -
NOSH 1,231,294 1,231,470 1,229,059 1,159,448 1,134,623 1,086,550 1,047,567 11.36%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.78% 2.54% 2.85% 3.33% 3.20% 3.03% 2.57% -
ROE 21.67% 12.68% 7.69% 28.41% 22.51% 15.84% 0.00% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 122.35 80.17 41.09 163.28 124.44 85.16 43.25 99.89%
EPS 3.40 2.04 1.17 5.44 3.98 2.58 1.11 110.76%
DPS 0.00 0.00 0.00 5.10 0.00 0.00 0.00 -
NAPS 0.1569 0.1609 0.1522 0.1915 0.1768 0.1629 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,235,586
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 122.15 80.05 40.94 153.49 114.48 75.03 36.73 122.63%
EPS 3.39 2.04 1.17 5.11 3.66 2.27 0.94 134.98%
DPS 0.00 0.00 0.00 4.79 0.00 0.00 0.00 -
NAPS 0.1566 0.1607 0.1517 0.18 0.1626 0.1435 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - -
Price 1.48 1.60 1.60 1.50 1.79 1.67 0.00 -
P/RPS 1.21 2.00 3.89 0.92 1.44 1.96 0.00 -
P/EPS 43.53 78.43 136.75 27.57 44.97 64.73 0.00 -
EY 2.30 1.28 0.73 3.63 2.22 1.54 0.00 -
DY 0.00 0.00 0.00 3.40 0.00 0.00 0.00 -
P/NAPS 9.43 9.94 10.51 7.83 10.12 10.25 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 28/08/15 28/05/15 27/02/15 21/11/14 26/08/14 - -
Price 1.42 1.47 1.70 1.56 1.65 1.83 0.00 -
P/RPS 1.16 1.83 4.14 0.96 1.33 2.15 0.00 -
P/EPS 41.76 72.06 145.30 28.68 41.46 70.93 0.00 -
EY 2.39 1.39 0.69 3.49 2.41 1.41 0.00 -
DY 0.00 0.00 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 9.05 9.14 11.17 8.15 9.33 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