[TSTORE] QoQ Annualized Quarter Result on 30-Jun-2012 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Jun-2012 [#3]
Profit Trend
QoQ- -31.54%
YoY- 2.17%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,944,536 1,862,864 1,861,594 1,738,992 1,820,282 1,790,500 1,862,537 2.91%
PBT 49,314 36,332 26,839 29,473 38,990 20,920 24,001 61.54%
Tax -18,548 -14,932 -13,782 -12,921 -14,812 -11,336 -13,615 22.86%
NP 30,766 21,400 13,057 16,552 24,178 9,584 10,386 106.12%
-
NP to SH 30,770 21,404 13,063 16,554 24,180 9,588 10,393 106.04%
-
Tax Rate 37.61% 41.10% 51.35% 43.84% 37.99% 54.19% 56.73% -
Total Cost 1,913,770 1,841,464 1,848,537 1,722,440 1,796,104 1,780,916 1,852,151 2.20%
-
Net Worth 436,250 428,079 421,974 410,776 410,850 413,351 411,411 3.98%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 436,250 428,079 421,974 410,776 410,850 413,351 411,411 3.98%
NOSH 68,377 68,602 68,502 68,462 68,475 68,891 68,683 -0.29%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.58% 1.15% 0.70% 0.95% 1.33% 0.54% 0.56% -
ROE 7.05% 5.00% 3.10% 4.03% 5.89% 2.32% 2.53% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2,843.81 2,715.44 2,717.56 2,540.06 2,658.31 2,599.00 2,711.78 3.21%
EPS 45.00 31.20 19.10 24.13 35.20 14.00 15.20 106.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.38 6.24 6.16 6.00 6.00 6.00 5.99 4.29%
Adjusted Per Share Value based on latest NOSH - 68,285
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 2,836.50 2,717.37 2,715.51 2,536.67 2,655.25 2,611.81 2,716.89 2.91%
EPS 44.88 31.22 19.06 24.15 35.27 13.99 15.16 106.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3636 6.2444 6.1554 5.992 5.9931 6.0296 6.0013 3.98%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.03 2.00 2.20 2.40 2.50 2.40 2.40 -
P/RPS 0.07 0.07 0.08 0.09 0.09 0.09 0.09 -15.41%
P/EPS 4.51 6.41 11.54 9.93 7.08 17.24 15.86 -56.72%
EY 22.17 15.60 8.67 10.08 14.12 5.80 6.30 131.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.36 0.40 0.42 0.40 0.40 -13.81%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 28/08/12 30/05/12 29/02/12 30/11/11 -
Price 2.00 2.00 2.05 2.02 2.25 2.40 2.42 -
P/RPS 0.07 0.07 0.08 0.08 0.08 0.09 0.09 -15.41%
P/EPS 4.44 6.41 10.75 8.35 6.37 17.24 15.99 -57.40%
EY 22.50 15.60 9.30 11.97 15.69 5.80 6.25 134.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.33 0.34 0.38 0.40 0.40 -15.61%

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