[SEM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[SEM] 7-ELEVEN MALAYSIA HOLDINGS BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SEM's Result
SEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 2,063,902 1,974,624 1,850,710 1,627,776 8.22%
PBT 86,546 70,950 79,360 71,060 6.78%
Tax -24,540 -20,706 -23,294 -20,188 6.71%
NP 62,006 50,244 56,066 50,872 6.81%
-
NP to SH 62,006 50,244 56,066 50,872 6.81%
-
Tax Rate 28.35% 29.18% 29.35% 28.41% -
Total Cost 2,001,896 1,924,380 1,794,644 1,576,904 8.27%
-
Net Worth 109,158 198,143 176,999 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 109,158 198,143 176,999 0 -
NOSH 1,178,821 1,231,470 1,086,550 1,051,074 3.89%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.00% 2.54% 3.03% 3.13% -
ROE 56.80% 25.36% 31.68% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 175.08 160.35 170.33 154.87 4.16%
EPS 5.26 4.08 5.16 4.84 2.81%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0926 0.1609 0.1629 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,048,666
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 167.34 160.10 150.05 131.98 8.22%
EPS 5.03 4.07 4.55 4.12 6.87%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0885 0.1607 0.1435 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 30/06/16 30/06/15 30/06/14 - -
Price 1.36 1.60 1.67 0.00 -
P/RPS 0.78 1.00 0.98 0.00 -
P/EPS 25.86 39.22 32.36 0.00 -
EY 3.87 2.55 3.09 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 14.69 9.94 10.25 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 25/08/16 28/08/15 26/08/14 - -
Price 1.45 1.47 1.83 0.00 -
P/RPS 0.83 0.92 1.07 0.00 -
P/EPS 27.57 36.03 35.47 0.00 -
EY 3.63 2.78 2.82 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 15.66 9.14 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