[SEM] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 1.47%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,945,022 1,893,104 1,834,181 1,783,273 1,725,094 12.74%
PBT 93,091 89,315 80,548 69,414 67,412 38.09%
Tax -27,265 -26,241 -24,918 -22,716 -21,389 27.47%
NP 65,826 63,074 55,630 46,698 46,023 43.02%
-
NP to SH 65,826 63,074 55,630 46,698 46,023 43.02%
-
Tax Rate 29.29% 29.38% 30.94% 32.73% 31.73% -
Total Cost 1,879,196 1,830,030 1,778,551 1,736,575 1,679,071 11.91%
-
Net Worth 187,062 236,614 217,820 181,794 0 -
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 63,014 63,014 - - - -
Div Payout % 95.73% 99.91% - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 187,062 236,614 217,820 181,794 0 -
NOSH 1,229,059 1,235,586 1,232,014 1,115,986 1,047,567 17.32%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.38% 3.33% 3.03% 2.62% 2.67% -
ROE 35.19% 26.66% 25.54% 25.69% 0.00% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 158.25 153.22 148.88 159.79 164.68 -3.90%
EPS 5.36 5.10 4.52 4.18 4.39 22.09%
DPS 5.13 5.10 0.00 0.00 0.00 -
NAPS 0.1522 0.1915 0.1768 0.1629 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,115,986
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 157.70 153.49 148.71 144.58 139.87 12.74%
EPS 5.34 5.11 4.51 3.79 3.73 43.16%
DPS 5.11 5.11 0.00 0.00 0.00 -
NAPS 0.1517 0.1918 0.1766 0.1474 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 - -
Price 1.60 1.50 1.79 1.67 0.00 -
P/RPS 1.01 0.98 1.20 1.05 0.00 -
P/EPS 29.87 29.38 39.64 39.91 0.00 -
EY 3.35 3.40 2.52 2.51 0.00 -
DY 3.20 3.40 0.00 0.00 0.00 -
P/NAPS 10.51 7.83 10.12 10.25 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 28/05/15 - - - - -
Price 1.70 0.00 0.00 0.00 0.00 -
P/RPS 1.07 0.00 0.00 0.00 0.00 -
P/EPS 31.74 0.00 0.00 0.00 0.00 -
EY 3.15 0.00 0.00 0.00 0.00 -
DY 3.02 0.00 0.00 0.00 0.00 -
P/NAPS 11.17 0.00 0.00 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