[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 21.92%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,434,776 1,635,327 1,618,890 1,748,866 1,601,468 1,767,699 1,710,302 -11.02%
PBT 21,012 24,854 30,880 43,996 36,740 38,070 38,681 -33.35%
Tax -8,444 -12,159 -11,752 -16,456 -14,152 -17,689 -16,712 -36.48%
NP 12,568 12,695 19,128 27,540 22,588 20,381 21,969 -31.01%
-
NP to SH 12,576 12,702 19,134 27,548 22,596 20,387 21,973 -30.99%
-
Tax Rate 40.19% 48.92% 38.06% 37.40% 38.52% 46.46% 43.20% -
Total Cost 1,422,208 1,622,632 1,599,762 1,721,326 1,578,880 1,747,318 1,688,333 -10.77%
-
Net Worth 469,549 468,032 470,355 471,468 465,698 457,985 452,687 2.46%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 469,549 468,032 470,355 471,468 465,698 457,985 452,687 2.46%
NOSH 68,347 68,526 68,665 68,527 68,890 68,560 68,381 -0.03%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 0.88% 0.78% 1.18% 1.57% 1.41% 1.15% 1.28% -
ROE 2.68% 2.71% 4.07% 5.84% 4.85% 4.45% 4.85% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,099.23 2,386.43 2,357.66 2,552.07 2,324.67 2,578.30 2,501.11 -10.99%
EPS 18.40 18.50 27.87 40.20 32.80 29.80 32.13 -30.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.87 6.83 6.85 6.88 6.76 6.68 6.62 2.49%
Adjusted Per Share Value based on latest NOSH - 68,277
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 2,092.91 2,385.46 2,361.48 2,551.08 2,336.07 2,578.55 2,494.82 -11.02%
EPS 18.34 18.53 27.91 40.18 32.96 29.74 32.05 -31.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8493 6.8272 6.8611 6.8773 6.7932 6.6806 6.6034 2.46%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.80 2.76 2.81 2.99 2.80 3.08 2.72 -
P/RPS 0.13 0.12 0.12 0.12 0.12 0.12 0.11 11.74%
P/EPS 15.22 14.89 10.08 7.44 8.54 10.36 8.46 47.76%
EY 6.57 6.72 9.92 13.44 11.71 9.65 11.81 -32.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.41 0.43 0.41 0.46 0.41 0.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 28/08/14 -
Price 2.76 2.76 2.76 2.76 2.72 3.10 2.83 -
P/RPS 0.13 0.12 0.12 0.11 0.12 0.12 0.11 11.74%
P/EPS 15.00 14.89 9.90 6.87 8.29 10.43 8.81 42.44%
EY 6.67 6.72 10.10 14.57 12.06 9.59 11.35 -29.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.40 0.40 0.46 0.43 -4.69%

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