[SEM] YoY Annual (Unaudited) 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
YoY- 43.02%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 2,187,102 2,103,367 2,006,284 1,893,104 1,672,465 6.93%
PBT 70,496 70,822 77,842 89,302 65,264 1.94%
Tax -20,389 -18,644 -22,041 -26,228 -21,163 -0.92%
NP 50,107 52,178 55,801 63,074 44,101 3.24%
-
NP to SH 50,107 52,178 55,801 63,074 44,101 3.24%
-
Tax Rate 28.92% 26.33% 28.32% 29.37% 32.43% -
Total Cost 2,136,995 2,051,189 1,950,483 1,830,030 1,628,364 7.02%
-
Net Worth 74,062 36,096 175,006 222,034 -70,730 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - 53,349 57,640 59,131 - -
Div Payout % - 102.25% 103.30% 93.75% - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 74,062 36,096 175,006 222,034 -70,730 -
NOSH 1,233,380 1,233,380 1,226,395 1,159,448 1,052,529 4.04%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.29% 2.48% 2.78% 3.33% 2.64% -
ROE 67.65% 144.55% 31.89% 28.41% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 196.97 185.30 163.59 163.28 158.90 5.51%
EPS 4.51 4.50 4.55 5.44 4.19 1.85%
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 177.33 170.54 162.67 153.49 135.60 6.93%
EPS 4.06 4.23 4.52 5.11 3.58 3.19%
DPS 0.00 4.33 4.67 4.79 0.00 -
NAPS 0.06 0.0293 0.1419 0.18 -0.0573 -
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 0.78 0.77 0.94 0.92 0.00 -
P/EPS 34.13 30.89 33.85 27.57 0.00 -
EY 2.93 3.24 2.95 3.63 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 0.77 0.82 0.93 0.96 0.00 -
P/EPS 33.68 33.07 33.41 28.68 0.00 -
EY 2.97 3.02 2.99 3.49 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