[TSTORE] QoQ Annualized Quarter Result on 30-Sep-2011 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -35.86%
YoY- 155.54%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,738,992 1,820,282 1,790,500 1,862,537 1,760,546 1,867,364 1,792,752 -2.01%
PBT 29,473 38,990 20,920 24,001 26,993 36,260 16,112 49.62%
Tax -12,921 -14,812 -11,336 -13,615 -10,792 -12,822 -8,076 36.83%
NP 16,552 24,178 9,584 10,386 16,201 23,438 8,036 61.95%
-
NP to SH 16,554 24,180 9,588 10,393 16,202 23,440 8,040 61.91%
-
Tax Rate 43.84% 37.99% 54.19% 56.73% 39.98% 35.36% 50.12% -
Total Cost 1,722,440 1,796,104 1,780,916 1,852,151 1,744,345 1,843,926 1,784,716 -2.34%
-
Net Worth 410,776 410,850 413,351 411,411 413,305 412,598 407,544 0.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 410,776 410,850 413,351 411,411 413,305 412,598 407,544 0.52%
NOSH 68,462 68,475 68,891 68,683 68,655 68,538 69,310 -0.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.95% 1.33% 0.54% 0.56% 0.92% 1.26% 0.45% -
ROE 4.03% 5.89% 2.32% 2.53% 3.92% 5.68% 1.97% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,540.06 2,658.31 2,599.00 2,711.78 2,564.33 2,724.57 2,586.56 -1.20%
EPS 24.13 35.20 14.00 15.20 23.60 34.20 11.60 63.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.00 6.00 5.99 6.02 6.02 5.88 1.35%
Adjusted Per Share Value based on latest NOSH - 68,542
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,536.67 2,655.25 2,611.81 2,716.89 2,568.11 2,723.93 2,615.09 -2.01%
EPS 24.15 35.27 13.99 15.16 23.63 34.19 11.73 61.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.992 5.9931 6.0296 6.0013 6.0289 6.0186 5.9449 0.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.40 2.50 2.40 2.40 2.49 2.50 2.60 -
P/RPS 0.09 0.09 0.09 0.09 0.10 0.09 0.10 -6.78%
P/EPS 9.93 7.08 17.24 15.86 10.55 7.31 22.41 -41.90%
EY 10.08 14.12 5.80 6.30 9.48 13.68 4.46 72.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.40 0.41 0.42 0.44 -6.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 29/02/12 30/11/11 24/08/11 26/05/11 28/02/11 -
Price 2.02 2.25 2.40 2.42 2.43 2.49 2.95 -
P/RPS 0.08 0.08 0.09 0.09 0.09 0.09 0.11 -19.14%
P/EPS 8.35 6.37 17.24 15.99 10.30 7.28 25.43 -52.43%
EY 11.97 15.69 5.80 6.25 9.71 13.73 3.93 110.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.40 0.40 0.40 0.41 0.50 -22.68%

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