[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2011 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Mar-2011 [#2]
Profit Trend
QoQ- 191.54%
YoY- 11.15%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 1,790,500 1,862,537 1,760,546 1,867,364 1,792,752 1,816,480 1,730,830 2.27%
PBT 20,920 24,001 26,993 36,260 16,112 11,397 23,454 -7.31%
Tax -11,336 -13,615 -10,792 -12,822 -8,076 -7,352 -8,217 23.85%
NP 9,584 10,386 16,201 23,438 8,036 4,045 15,237 -26.52%
-
NP to SH 9,588 10,393 16,202 23,440 8,040 4,067 15,242 -26.52%
-
Tax Rate 54.19% 56.73% 39.98% 35.36% 50.12% 64.51% 35.03% -
Total Cost 1,780,916 1,852,151 1,744,345 1,843,926 1,784,716 1,812,435 1,715,593 2.51%
-
Net Worth 413,351 411,411 413,305 412,598 407,544 400,771 400,462 2.12%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 413,351 411,411 413,305 412,598 407,544 400,771 400,462 2.12%
NOSH 68,891 68,683 68,655 68,538 69,310 68,507 68,455 0.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 0.54% 0.56% 0.92% 1.26% 0.45% 0.22% 0.88% -
ROE 2.32% 2.53% 3.92% 5.68% 1.97% 1.01% 3.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,599.00 2,711.78 2,564.33 2,724.57 2,586.56 2,651.49 2,528.42 1.84%
EPS 14.00 15.20 23.60 34.20 11.60 5.90 22.27 -26.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 5.99 6.02 6.02 5.88 5.85 5.85 1.69%
Adjusted Per Share Value based on latest NOSH - 68,380
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 2,611.81 2,716.89 2,568.11 2,723.93 2,615.09 2,649.70 2,524.77 2.27%
EPS 13.99 15.16 23.63 34.19 11.73 5.93 22.23 -26.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0296 6.0013 6.0289 6.0186 5.9449 5.8461 5.8416 2.12%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.40 2.40 2.49 2.50 2.60 2.44 2.45 -
P/RPS 0.09 0.09 0.10 0.09 0.10 0.09 0.10 -6.76%
P/EPS 17.24 15.86 10.55 7.31 22.41 41.10 11.00 34.81%
EY 5.80 6.30 9.48 13.68 4.46 2.43 9.09 -25.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.42 0.44 0.42 0.42 -3.19%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 24/08/11 26/05/11 28/02/11 30/11/10 25/08/10 -
Price 2.40 2.42 2.43 2.49 2.95 2.80 2.43 -
P/RPS 0.09 0.09 0.09 0.09 0.11 0.11 0.10 -6.76%
P/EPS 17.24 15.99 10.30 7.28 25.43 47.17 10.91 35.55%
EY 5.80 6.25 9.71 13.73 3.93 2.12 9.16 -26.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.41 0.50 0.48 0.42 -3.19%

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