[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2009 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 62.06%
YoY- -41.46%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,697,560 1,841,590 1,748,164 1,870,874 1,803,172 2,048,660 1,979,198 -9.70%
PBT 8,628 13,415 30,172 41,910 32,368 43,501 51,952 -69.68%
Tax -4,556 -11,471 -8,110 -11,516 -13,616 -16,598 -14,737 -54.18%
NP 4,072 1,944 22,061 30,394 18,752 26,903 37,214 -77.03%
-
NP to SH 4,076 1,952 22,065 30,396 18,756 26,916 37,229 -77.02%
-
Tax Rate 52.80% 85.51% 26.88% 27.48% 42.07% 38.16% 28.37% -
Total Cost 1,693,488 1,839,646 1,726,102 1,840,480 1,784,420 2,021,757 1,941,984 -8.70%
-
Net Worth 387,899 390,153 402,099 401,857 394,427 387,426 389,402 -0.25%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 387,899 390,153 402,099 401,857 394,427 387,426 389,402 -0.25%
NOSH 67,933 68,447 68,384 68,459 68,955 68,571 68,436 -0.48%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 0.24% 0.11% 1.26% 1.62% 1.04% 1.31% 1.88% -
ROE 1.05% 0.50% 5.49% 7.56% 4.76% 6.95% 9.56% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,498.86 2,690.50 2,556.38 2,732.82 2,614.96 2,987.64 2,892.03 -9.25%
EPS 6.00 2.80 32.27 44.40 27.20 39.30 54.40 -76.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 5.70 5.88 5.87 5.72 5.65 5.69 0.23%
Adjusted Per Share Value based on latest NOSH - 68,692
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,476.24 2,686.33 2,550.05 2,729.05 2,630.29 2,988.39 2,887.06 -9.70%
EPS 5.95 2.85 32.19 44.34 27.36 39.26 54.31 -77.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6583 5.6912 5.8654 5.8619 5.7535 5.6514 5.6802 -0.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.70 2.60 2.59 3.10 3.28 2.73 2.81 -
P/RPS 0.11 0.10 0.10 0.11 0.13 0.09 0.10 6.54%
P/EPS 45.00 91.17 8.03 6.98 12.06 6.95 5.17 321.47%
EY 2.22 1.10 12.46 14.32 8.29 14.38 19.36 -76.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.44 0.53 0.57 0.48 0.49 -2.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 26/05/09 27/02/09 28/11/08 29/08/08 -
Price 2.65 3.33 2.60 3.36 2.69 3.22 2.90 -
P/RPS 0.11 0.12 0.10 0.12 0.10 0.11 0.10 6.54%
P/EPS 44.17 116.77 8.06 7.57 9.89 8.20 5.33 307.93%
EY 2.26 0.86 12.41 13.21 10.11 12.19 18.76 -75.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.58 0.44 0.57 0.47 0.57 0.51 -6.63%

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