[TSTORE] QoQ Annualized Quarter Result on 31-Dec-2013 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 19.6%
YoY- 16.11%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,767,699 1,710,302 1,791,976 1,744,560 1,889,137 1,812,193 1,944,536 -6.15%
PBT 38,070 38,681 45,478 39,940 35,018 36,933 49,314 -15.83%
Tax -17,689 -16,712 -18,060 -15,092 -14,244 -15,662 -18,548 -3.10%
NP 20,381 21,969 27,418 24,848 20,774 21,270 30,766 -23.98%
-
NP to SH 20,387 21,973 27,424 24,852 20,780 21,273 30,770 -23.98%
-
Tax Rate 46.46% 43.20% 39.71% 37.79% 40.68% 42.41% 37.61% -
Total Cost 1,747,318 1,688,333 1,764,558 1,719,712 1,868,363 1,790,922 1,913,770 -5.88%
-
Net Worth 457,985 452,687 453,867 444,468 439,867 434,825 436,250 3.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 457,985 452,687 453,867 444,468 439,867 434,825 436,250 3.29%
NOSH 68,560 68,381 68,560 68,274 68,515 68,476 68,377 0.17%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.15% 1.28% 1.53% 1.42% 1.10% 1.17% 1.58% -
ROE 4.45% 4.85% 6.04% 5.59% 4.72% 4.89% 7.05% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,578.30 2,501.11 2,613.73 2,555.21 2,757.25 2,646.45 2,843.81 -6.31%
EPS 29.80 32.13 40.00 36.40 30.30 31.07 45.00 -24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.68 6.62 6.62 6.51 6.42 6.35 6.38 3.10%
Adjusted Per Share Value based on latest NOSH - 68,274
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,578.55 2,494.82 2,613.96 2,544.80 2,755.69 2,643.45 2,836.50 -6.15%
EPS 29.74 32.05 40.00 36.25 30.31 31.03 44.88 -23.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6806 6.6034 6.6206 6.4835 6.4164 6.3428 6.3636 3.29%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.08 2.72 2.95 2.25 2.05 2.14 2.03 -
P/RPS 0.12 0.11 0.11 0.09 0.07 0.08 0.07 43.19%
P/EPS 10.36 8.46 7.38 6.18 6.76 6.89 4.51 74.00%
EY 9.65 11.81 13.56 16.18 14.79 14.52 22.17 -42.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.41 0.45 0.35 0.32 0.34 0.32 27.34%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 28/02/14 26/11/13 26/08/13 30/05/13 -
Price 3.10 2.83 2.80 3.00 2.60 2.20 2.00 -
P/RPS 0.12 0.11 0.11 0.12 0.09 0.08 0.07 43.19%
P/EPS 10.43 8.81 7.00 8.24 8.57 7.08 4.44 76.62%
EY 9.59 11.35 14.29 12.13 11.67 14.12 22.50 -43.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 0.42 0.46 0.40 0.35 0.31 30.06%

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