[TSTORE] QoQ Annualized Quarter Result on 30-Sep-2012 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- -21.09%
YoY- 25.69%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,812,193 1,944,536 1,862,864 1,861,594 1,738,992 1,820,282 1,790,500 0.80%
PBT 36,933 49,314 36,332 26,839 29,473 38,990 20,920 46.12%
Tax -15,662 -18,548 -14,932 -13,782 -12,921 -14,812 -11,336 24.07%
NP 21,270 30,766 21,400 13,057 16,552 24,178 9,584 70.22%
-
NP to SH 21,273 30,770 21,404 13,063 16,554 24,180 9,588 70.19%
-
Tax Rate 42.41% 37.61% 41.10% 51.35% 43.84% 37.99% 54.19% -
Total Cost 1,790,922 1,913,770 1,841,464 1,848,537 1,722,440 1,796,104 1,780,916 0.37%
-
Net Worth 434,825 436,250 428,079 421,974 410,776 410,850 413,351 3.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 434,825 436,250 428,079 421,974 410,776 410,850 413,351 3.43%
NOSH 68,476 68,377 68,602 68,502 68,462 68,475 68,891 -0.40%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.17% 1.58% 1.15% 0.70% 0.95% 1.33% 0.54% -
ROE 4.89% 7.05% 5.00% 3.10% 4.03% 5.89% 2.32% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2,646.45 2,843.81 2,715.44 2,717.56 2,540.06 2,658.31 2,599.00 1.21%
EPS 31.07 45.00 31.20 19.10 24.13 35.20 14.00 70.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.35 6.38 6.24 6.16 6.00 6.00 6.00 3.85%
Adjusted Per Share Value based on latest NOSH - 68,740
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 2,643.45 2,836.50 2,717.37 2,715.51 2,536.67 2,655.25 2,611.81 0.80%
EPS 31.03 44.88 31.22 19.06 24.15 35.27 13.99 70.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3428 6.3636 6.2444 6.1554 5.992 5.9931 6.0296 3.43%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.14 2.03 2.00 2.20 2.40 2.50 2.40 -
P/RPS 0.08 0.07 0.07 0.08 0.09 0.09 0.09 -7.55%
P/EPS 6.89 4.51 6.41 11.54 9.93 7.08 17.24 -45.77%
EY 14.52 22.17 15.60 8.67 10.08 14.12 5.80 84.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.32 0.32 0.36 0.40 0.42 0.40 -10.27%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 26/08/13 30/05/13 28/02/13 30/11/12 28/08/12 30/05/12 29/02/12 -
Price 2.20 2.00 2.00 2.05 2.02 2.25 2.40 -
P/RPS 0.08 0.07 0.07 0.08 0.08 0.08 0.09 -7.55%
P/EPS 7.08 4.44 6.41 10.75 8.35 6.37 17.24 -44.78%
EY 14.12 22.50 15.60 9.30 11.97 15.69 5.80 81.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.32 0.33 0.34 0.38 0.40 -8.52%

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