[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2014 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 10.35%
YoY- -10.87%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,601,468 1,767,699 1,710,302 1,791,976 1,744,560 1,889,137 1,812,193 -7.88%
PBT 36,740 38,070 38,681 45,478 39,940 35,018 36,933 -0.34%
Tax -14,152 -17,689 -16,712 -18,060 -15,092 -14,244 -15,662 -6.51%
NP 22,588 20,381 21,969 27,418 24,848 20,774 21,270 4.07%
-
NP to SH 22,596 20,387 21,973 27,424 24,852 20,780 21,273 4.09%
-
Tax Rate 38.52% 46.46% 43.20% 39.71% 37.79% 40.68% 42.41% -
Total Cost 1,578,880 1,747,318 1,688,333 1,764,558 1,719,712 1,868,363 1,790,922 -8.03%
-
Net Worth 465,698 457,985 452,687 453,867 444,468 439,867 434,825 4.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 465,698 457,985 452,687 453,867 444,468 439,867 434,825 4.66%
NOSH 68,890 68,560 68,381 68,560 68,274 68,515 68,476 0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.41% 1.15% 1.28% 1.53% 1.42% 1.10% 1.17% -
ROE 4.85% 4.45% 4.85% 6.04% 5.59% 4.72% 4.89% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2,324.67 2,578.30 2,501.11 2,613.73 2,555.21 2,757.25 2,646.45 -8.25%
EPS 32.80 29.80 32.13 40.00 36.40 30.30 31.07 3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.76 6.68 6.62 6.62 6.51 6.42 6.35 4.24%
Adjusted Per Share Value based on latest NOSH - 68,788
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 2,336.07 2,578.55 2,494.82 2,613.96 2,544.80 2,755.69 2,643.45 -7.88%
EPS 32.96 29.74 32.05 40.00 36.25 30.31 31.03 4.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7932 6.6806 6.6034 6.6206 6.4835 6.4164 6.3428 4.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.80 3.08 2.72 2.95 2.25 2.05 2.14 -
P/RPS 0.12 0.12 0.11 0.11 0.09 0.07 0.08 30.94%
P/EPS 8.54 10.36 8.46 7.38 6.18 6.76 6.89 15.34%
EY 11.71 9.65 11.81 13.56 16.18 14.79 14.52 -13.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.41 0.45 0.35 0.32 0.34 13.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 23/05/14 28/02/14 26/11/13 26/08/13 -
Price 2.72 3.10 2.83 2.80 3.00 2.60 2.20 -
P/RPS 0.12 0.12 0.11 0.11 0.12 0.09 0.08 30.94%
P/EPS 8.29 10.43 8.81 7.00 8.24 8.57 7.08 11.05%
EY 12.06 9.59 11.35 14.29 12.13 11.67 14.12 -9.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.43 0.42 0.46 0.40 0.35 9.28%

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