[SEM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 4.39%
YoY- 109.02%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 482,321 504,991 481,124 487,284 472,282 453,073 422,201 9.30%
PBT 15,186 20,289 25,629 23,994 23,167 16,513 16,874 -6.80%
Tax -4,444 -5,909 -7,713 -6,869 -6,762 -4,885 -6,402 -21.65%
NP 10,742 14,380 17,916 17,125 16,405 11,628 10,472 1.71%
-
NP to SH 10,742 14,380 17,916 17,125 16,405 11,628 10,472 1.71%
-
Tax Rate 29.26% 29.12% 30.09% 28.63% 29.19% 29.58% 37.94% -
Total Cost 471,579 490,611 463,208 470,159 455,877 441,445 411,729 9.49%
-
Net Worth 198,665 187,062 236,614 217,820 181,794 0 -70,371 -
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - 63,014 - - - - -
Div Payout % - - 351.72% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 198,665 187,062 236,614 217,820 181,794 0 -70,371 -
NOSH 1,234,712 1,229,059 1,235,586 1,232,014 1,115,986 1,047,567 1,047,200 11.64%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.23% 2.85% 3.72% 3.51% 3.47% 2.57% 2.48% -
ROE 5.41% 7.69% 7.57% 7.86% 9.02% 0.00% 0.00% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.06 41.09 38.94 39.55 42.32 43.25 40.32 -2.10%
EPS 0.87 1.17 1.45 1.39 1.47 1.11 1.00 -8.88%
DPS 0.00 0.00 5.10 0.00 0.00 0.00 0.00 -
NAPS 0.1609 0.1522 0.1915 0.1768 0.1629 0.00 -0.0672 -
Adjusted Per Share Value based on latest NOSH - 1,232,014
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 39.11 40.94 39.01 39.51 38.29 36.73 34.23 9.31%
EPS 0.87 1.17 1.45 1.39 1.33 0.94 0.85 1.56%
DPS 0.00 0.00 5.11 0.00 0.00 0.00 0.00 -
NAPS 0.1611 0.1517 0.1918 0.1766 0.1474 0.00 -0.0571 -
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 - - -
Price 1.60 1.60 1.50 1.79 1.67 0.00 0.00 -
P/RPS 4.10 3.89 3.85 4.53 3.95 0.00 0.00 -
P/EPS 183.91 136.75 103.45 128.78 113.61 0.00 0.00 -
EY 0.54 0.73 0.97 0.78 0.88 0.00 0.00 -
DY 0.00 0.00 3.40 0.00 0.00 0.00 0.00 -
P/NAPS 9.94 10.51 7.83 10.12 10.25 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 21/11/14 26/08/14 - - -
Price 1.47 1.70 1.56 1.65 1.83 0.00 0.00 -
P/RPS 3.76 4.14 4.01 4.17 4.32 0.00 0.00 -
P/EPS 168.97 145.30 107.59 118.71 124.49 0.00 0.00 -
EY 0.59 0.69 0.93 0.84 0.80 0.00 0.00 -
DY 0.00 0.00 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 9.14 11.17 8.15 9.33 11.23 0.00 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