[TSTORE] QoQ Cumulative Quarter Result on 30-Jun-2005

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005
Profit Trend
QoQ- 45.13%
YoY- 1064.09%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 865,794 458,898 1,992,939 1,612,979 773,721 385,412 522,189 40.12%
PBT 32,895 21,679 52,357 44,171 31,346 19,628 8,796 141.12%
Tax -9,794 -7,265 -15,938 -13,311 -10,082 -6,179 -2,792 131.04%
NP 23,101 14,414 36,419 30,860 21,264 13,449 6,004 145.74%
-
NP to SH 23,101 14,414 36,419 30,860 21,264 13,449 6,004 145.74%
-
Tax Rate 29.77% 33.51% 30.44% 30.14% 32.16% 31.48% 31.74% -
Total Cost 842,693 444,484 1,956,520 1,582,119 752,457 371,963 516,185 38.68%
-
Net Worth 253,579 247,761 220,640 221,975 219,925 211,654 199,905 17.19%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - 4,011 - - - - -
Div Payout % - - 11.02% - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 253,579 247,761 220,640 221,975 219,925 211,654 199,905 17.19%
NOSH 66,382 66,423 66,860 67,675 68,512 68,496 68,227 -1.81%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.67% 3.14% 1.83% 1.91% 2.75% 3.49% 1.15% -
ROE 9.11% 5.82% 16.51% 13.90% 9.67% 6.35% 3.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,304.26 690.86 2,980.74 2,383.40 1,129.31 562.67 765.37 42.71%
EPS 34.80 21.70 54.47 45.60 31.00 19.60 8.80 150.28%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 3.82 3.73 3.30 3.28 3.21 3.09 2.93 19.36%
Adjusted Per Share Value based on latest NOSH - 67,773
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,262.94 669.40 2,907.11 2,352.86 1,128.63 562.20 761.72 40.12%
EPS 33.70 21.03 53.12 45.02 31.02 19.62 8.76 145.71%
DPS 0.00 0.00 5.85 0.00 0.00 0.00 0.00 -
NAPS 3.699 3.6141 3.2185 3.238 3.2081 3.0874 2.916 17.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.60 2.60 2.44 2.41 2.55 2.55 2.68 -
P/RPS 0.20 0.38 0.08 0.10 0.23 0.45 0.35 -31.16%
P/EPS 7.47 11.98 4.48 5.29 8.22 12.99 30.45 -60.84%
EY 13.38 8.35 22.32 18.92 12.17 7.70 3.28 155.52%
DY 0.00 0.00 2.46 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.74 0.73 0.79 0.83 0.91 -17.66%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 09/06/06 24/02/06 29/11/05 01/09/05 26/05/05 23/02/05 26/11/04 -
Price 2.80 2.64 2.45 2.45 2.51 2.50 2.64 -
P/RPS 0.21 0.38 0.08 0.10 0.22 0.44 0.34 -27.49%
P/EPS 8.05 12.17 4.50 5.37 8.09 12.73 30.00 -58.43%
EY 12.43 8.22 22.23 18.61 12.37 7.85 3.33 140.82%
DY 0.00 0.00 2.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.71 0.74 0.75 0.78 0.81 0.90 -13.03%

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