[TSTORE] QoQ Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 8.42%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 933,682 448,188 1,816,480 1,298,123 914,112 424,390 1,841,590 -36.44%
PBT 18,130 4,028 11,397 17,591 16,195 2,157 13,415 22.26%
Tax -6,411 -2,019 -7,352 -6,163 -5,652 -1,139 -11,471 -32.17%
NP 11,719 2,009 4,045 11,428 10,543 1,018 1,944 231.59%
-
NP to SH 11,720 2,010 4,067 11,432 10,544 1,019 1,952 230.70%
-
Tax Rate 35.36% 50.12% 64.51% 35.03% 34.90% 52.80% 85.51% -
Total Cost 921,963 446,179 1,812,435 1,286,695 903,569 423,372 1,839,646 -36.93%
-
Net Worth 412,598 407,544 400,771 400,462 400,535 387,899 390,153 3.80%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 412,598 407,544 400,771 400,462 400,535 387,899 390,153 3.80%
NOSH 68,538 69,310 68,507 68,455 68,467 67,933 68,447 0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 1.26% 0.45% 0.22% 0.88% 1.15% 0.24% 0.11% -
ROE 2.84% 0.49% 1.01% 2.85% 2.63% 0.26% 0.50% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,362.28 646.64 2,651.49 1,896.31 1,335.10 624.72 2,690.50 -36.49%
EPS 17.10 2.90 5.90 16.70 15.40 1.50 2.80 234.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.02 5.88 5.85 5.85 5.85 5.71 5.70 3.71%
Adjusted Per Share Value based on latest NOSH - 68,384
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 1,361.96 653.77 2,649.70 1,893.58 1,333.42 619.06 2,686.33 -36.44%
EPS 17.10 2.93 5.93 16.68 15.38 1.49 2.85 230.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0186 5.9449 5.8461 5.8416 5.8426 5.6583 5.6912 3.80%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.50 2.60 2.44 2.45 2.59 2.70 2.60 -
P/RPS 0.18 0.40 0.09 0.13 0.19 0.43 0.10 48.02%
P/EPS 14.62 89.66 41.10 14.67 16.82 180.00 91.17 -70.51%
EY 6.84 1.12 2.43 6.82 5.95 0.56 1.10 238.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.42 0.42 0.44 0.47 0.46 -5.88%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 28/02/11 30/11/10 25/08/10 31/05/10 25/02/10 30/11/09 -
Price 2.49 2.95 2.80 2.43 2.45 2.65 3.33 -
P/RPS 0.18 0.46 0.11 0.13 0.18 0.42 0.12 31.06%
P/EPS 14.56 101.72 47.17 14.55 15.91 176.67 116.77 -75.07%
EY 6.87 0.98 2.12 6.87 6.29 0.57 0.86 300.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.48 0.42 0.42 0.46 0.58 -20.66%

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