[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2012 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 152.19%
YoY- 3.16%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,862,864 1,861,594 1,738,992 1,820,282 1,790,500 1,862,537 1,760,546 3.82%
PBT 36,332 26,839 29,473 38,990 20,920 24,001 26,993 21.79%
Tax -14,932 -13,782 -12,921 -14,812 -11,336 -13,615 -10,792 24.04%
NP 21,400 13,057 16,552 24,178 9,584 10,386 16,201 20.28%
-
NP to SH 21,404 13,063 16,554 24,180 9,588 10,393 16,202 20.29%
-
Tax Rate 41.10% 51.35% 43.84% 37.99% 54.19% 56.73% 39.98% -
Total Cost 1,841,464 1,848,537 1,722,440 1,796,104 1,780,916 1,852,151 1,744,345 3.66%
-
Net Worth 428,079 421,974 410,776 410,850 413,351 411,411 413,305 2.35%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 428,079 421,974 410,776 410,850 413,351 411,411 413,305 2.35%
NOSH 68,602 68,502 68,462 68,475 68,891 68,683 68,655 -0.05%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.15% 0.70% 0.95% 1.33% 0.54% 0.56% 0.92% -
ROE 5.00% 3.10% 4.03% 5.89% 2.32% 2.53% 3.92% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,715.44 2,717.56 2,540.06 2,658.31 2,599.00 2,711.78 2,564.33 3.87%
EPS 31.20 19.10 24.13 35.20 14.00 15.20 23.60 20.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.24 6.16 6.00 6.00 6.00 5.99 6.02 2.41%
Adjusted Per Share Value based on latest NOSH - 68,361
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 2,717.37 2,715.51 2,536.67 2,655.25 2,611.81 2,716.89 2,568.11 3.82%
EPS 31.22 19.06 24.15 35.27 13.99 15.16 23.63 20.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2444 6.1554 5.992 5.9931 6.0296 6.0013 6.0289 2.35%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.00 2.20 2.40 2.50 2.40 2.40 2.49 -
P/RPS 0.07 0.08 0.09 0.09 0.09 0.09 0.10 -21.07%
P/EPS 6.41 11.54 9.93 7.08 17.24 15.86 10.55 -28.15%
EY 15.60 8.67 10.08 14.12 5.80 6.30 9.48 39.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.40 0.42 0.40 0.40 0.41 -15.16%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 28/08/12 30/05/12 29/02/12 30/11/11 24/08/11 -
Price 2.00 2.05 2.02 2.25 2.40 2.42 2.43 -
P/RPS 0.07 0.08 0.08 0.08 0.09 0.09 0.09 -15.36%
P/EPS 6.41 10.75 8.35 6.37 17.24 15.99 10.30 -27.00%
EY 15.60 9.30 11.97 15.69 5.80 6.25 9.71 36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.34 0.38 0.40 0.40 0.40 -13.76%

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