[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 43.76%
YoY- 27.25%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,744,560 1,889,137 1,812,193 1,944,536 1,862,864 1,861,594 1,738,992 0.21%
PBT 39,940 35,018 36,933 49,314 36,332 26,839 29,473 22.39%
Tax -15,092 -14,244 -15,662 -18,548 -14,932 -13,782 -12,921 10.87%
NP 24,848 20,774 21,270 30,766 21,400 13,057 16,552 31.01%
-
NP to SH 24,852 20,780 21,273 30,770 21,404 13,063 16,554 31.01%
-
Tax Rate 37.79% 40.68% 42.41% 37.61% 41.10% 51.35% 43.84% -
Total Cost 1,719,712 1,868,363 1,790,922 1,913,770 1,841,464 1,848,537 1,722,440 -0.10%
-
Net Worth 444,468 439,867 434,825 436,250 428,079 421,974 410,776 5.38%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 444,468 439,867 434,825 436,250 428,079 421,974 410,776 5.38%
NOSH 68,274 68,515 68,476 68,377 68,602 68,502 68,462 -0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.42% 1.10% 1.17% 1.58% 1.15% 0.70% 0.95% -
ROE 5.59% 4.72% 4.89% 7.05% 5.00% 3.10% 4.03% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,555.21 2,757.25 2,646.45 2,843.81 2,715.44 2,717.56 2,540.06 0.39%
EPS 36.40 30.30 31.07 45.00 31.20 19.10 24.13 31.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.42 6.35 6.38 6.24 6.16 6.00 5.57%
Adjusted Per Share Value based on latest NOSH - 68,732
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 2,544.80 2,755.69 2,643.45 2,836.50 2,717.37 2,715.51 2,536.67 0.21%
EPS 36.25 30.31 31.03 44.88 31.22 19.06 24.15 31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4835 6.4164 6.3428 6.3636 6.2444 6.1554 5.992 5.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.25 2.05 2.14 2.03 2.00 2.20 2.40 -
P/RPS 0.09 0.07 0.08 0.07 0.07 0.08 0.09 0.00%
P/EPS 6.18 6.76 6.89 4.51 6.41 11.54 9.93 -27.04%
EY 16.18 14.79 14.52 22.17 15.60 8.67 10.08 36.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.34 0.32 0.32 0.36 0.40 -8.49%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 26/11/13 26/08/13 30/05/13 28/02/13 30/11/12 28/08/12 -
Price 3.00 2.60 2.20 2.00 2.00 2.05 2.02 -
P/RPS 0.12 0.09 0.08 0.07 0.07 0.08 0.08 30.94%
P/EPS 8.24 8.57 7.08 4.44 6.41 10.75 8.35 -0.87%
EY 12.13 11.67 14.12 22.50 15.60 9.30 11.97 0.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.40 0.35 0.31 0.32 0.33 0.34 22.25%

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