[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2007 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 23.92%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 2,183,392 1,954,168 1,971,012 2,116,360 2,209,172 1,549,215 1,603,745 22.76%
PBT 95,596 54,758 70,948 102,366 96,356 41,053 49,580 54.72%
Tax -30,284 -14,702 -14,317 -20,220 -30,092 -11,846 -13,965 67.30%
NP 65,312 40,056 56,630 82,146 66,264 29,207 35,614 49.65%
-
NP to SH 65,312 40,125 56,640 82,146 66,292 29,263 35,626 49.62%
-
Tax Rate 31.68% 26.85% 20.18% 19.75% 31.23% 28.86% 28.17% -
Total Cost 2,118,080 1,914,112 1,914,381 2,034,214 2,142,908 1,520,008 1,568,130 22.12%
-
Net Worth 378,699 357,823 361,589 361,334 288,167 264,833 258,494 28.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 378,699 357,823 361,589 361,334 288,167 264,833 258,494 28.90%
NOSH 68,605 68,027 67,967 67,665 67,644 67,216 66,967 1.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.99% 2.05% 2.87% 3.88% 3.00% 1.89% 2.22% -
ROE 17.25% 11.21% 15.66% 22.73% 23.00% 11.05% 13.78% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3,182.55 2,872.62 2,899.91 3,127.68 3,265.84 2,304.81 2,394.81 20.81%
EPS 95.20 59.00 83.33 121.40 98.00 43.50 53.20 47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.26 5.32 5.34 4.26 3.94 3.86 26.84%
Adjusted Per Share Value based on latest NOSH - 67,698
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 3,184.92 2,850.55 2,875.12 3,087.14 3,222.53 2,259.84 2,339.39 22.76%
EPS 95.27 58.53 82.62 119.83 96.70 42.69 51.97 49.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5241 5.2196 5.2745 5.2708 4.2035 3.8631 3.7707 28.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.46 3.90 3.02 2.85 2.88 2.80 -
P/RPS 0.10 0.12 0.13 0.10 0.09 0.12 0.12 -11.41%
P/EPS 3.36 5.87 4.68 2.49 2.91 6.62 5.26 -25.76%
EY 29.75 17.05 21.37 40.20 34.39 15.12 19.00 34.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.73 0.57 0.67 0.73 0.73 -14.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 06/03/08 23/11/07 28/08/07 24/05/07 28/02/07 28/11/06 29/08/06 -
Price 2.91 3.40 3.90 3.90 2.85 2.95 2.85 -
P/RPS 0.09 0.12 0.13 0.12 0.09 0.13 0.12 -17.40%
P/EPS 3.06 5.76 4.68 3.21 2.91 6.78 5.36 -31.11%
EY 32.71 17.35 21.37 31.13 34.39 14.76 18.67 45.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.73 0.73 0.67 0.75 0.74 -19.90%

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