[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2008 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
31-Mar-2008 [#2]
Profit Trend
QoQ- -20.5%
YoY- -36.79%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 1,803,172 2,048,660 1,979,198 2,144,100 2,183,392 1,954,168 1,971,012 -5.73%
PBT 32,368 43,501 51,952 72,738 95,596 54,758 70,948 -40.59%
Tax -13,616 -16,598 -14,737 -20,832 -30,284 -14,702 -14,317 -3.27%
NP 18,752 26,903 37,214 51,906 65,312 40,056 56,630 -51.97%
-
NP to SH 18,756 26,916 37,229 51,922 65,312 40,125 56,640 -51.97%
-
Tax Rate 42.07% 38.16% 28.37% 28.64% 31.68% 26.85% 20.18% -
Total Cost 1,784,420 2,021,757 1,941,984 2,092,194 2,118,080 1,914,112 1,914,381 -4.55%
-
Net Worth 394,427 387,426 389,402 387,702 378,699 357,823 361,589 5.93%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 394,427 387,426 389,402 387,702 378,699 357,823 361,589 5.93%
NOSH 68,955 68,571 68,436 68,498 68,605 68,027 67,967 0.96%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.04% 1.31% 1.88% 2.42% 2.99% 2.05% 2.87% -
ROE 4.76% 6.95% 9.56% 13.39% 17.25% 11.21% 15.66% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2,614.96 2,987.64 2,892.03 3,130.13 3,182.55 2,872.62 2,899.91 -6.63%
EPS 27.20 39.30 54.40 75.80 95.20 59.00 83.33 -52.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.72 5.65 5.69 5.66 5.52 5.26 5.32 4.92%
Adjusted Per Share Value based on latest NOSH - 68,319
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2,630.29 2,988.39 2,887.06 3,127.61 3,184.92 2,850.55 2,875.12 -5.73%
EPS 27.36 39.26 54.31 75.74 95.27 58.53 82.62 -51.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7535 5.6514 5.6802 5.6554 5.5241 5.2196 5.2745 5.93%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.28 2.73 2.81 2.95 3.20 3.46 3.90 -
P/RPS 0.13 0.09 0.10 0.09 0.10 0.12 0.13 0.00%
P/EPS 12.06 6.95 5.17 3.89 3.36 5.87 4.68 87.42%
EY 8.29 14.38 19.36 25.69 29.75 17.05 21.37 -46.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.48 0.49 0.52 0.58 0.66 0.73 -15.14%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 29/05/08 06/03/08 23/11/07 28/08/07 -
Price 2.69 3.22 2.90 3.10 2.91 3.40 3.90 -
P/RPS 0.10 0.11 0.10 0.10 0.09 0.12 0.13 -15.97%
P/EPS 9.89 8.20 5.33 4.09 3.06 5.76 4.68 64.30%
EY 10.11 12.19 18.76 24.45 32.71 17.35 21.37 -39.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.51 0.55 0.53 0.65 0.73 -25.33%

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