[TSTORE] QoQ Cumulative Quarter Result on 30-Jun-2011 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- 3.69%
YoY- 6.3%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 910,141 447,625 1,862,537 1,320,410 933,682 448,188 1,816,480 -36.88%
PBT 19,495 5,230 24,001 20,245 18,130 4,028 11,397 42.98%
Tax -7,406 -2,834 -13,615 -8,094 -6,411 -2,019 -7,352 0.48%
NP 12,089 2,396 10,386 12,151 11,719 2,009 4,045 107.34%
-
NP to SH 12,090 2,397 10,393 12,152 11,720 2,010 4,067 106.60%
-
Tax Rate 37.99% 54.19% 56.73% 39.98% 35.36% 50.12% 64.51% -
Total Cost 898,052 445,229 1,852,151 1,308,259 921,963 446,179 1,812,435 -37.35%
-
Net Worth 410,850 413,351 411,411 413,305 412,598 407,544 400,771 1.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 410,850 413,351 411,411 413,305 412,598 407,544 400,771 1.66%
NOSH 68,475 68,891 68,683 68,655 68,538 69,310 68,507 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 1.33% 0.54% 0.56% 0.92% 1.26% 0.45% 0.22% -
ROE 2.94% 0.58% 2.53% 2.94% 2.84% 0.49% 1.01% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,329.16 649.75 2,711.78 1,923.24 1,362.28 646.64 2,651.49 -36.86%
EPS 17.60 3.50 15.20 17.70 17.10 2.90 5.90 107.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.00 5.99 6.02 6.02 5.88 5.85 1.70%
Adjusted Per Share Value based on latest NOSH - 71,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 1,327.63 652.95 2,716.89 1,926.09 1,361.96 653.77 2,649.70 -36.88%
EPS 17.64 3.50 15.16 17.73 17.10 2.93 5.93 106.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9931 6.0296 6.0013 6.0289 6.0186 5.9449 5.8461 1.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.50 2.40 2.40 2.49 2.50 2.60 2.44 -
P/RPS 0.19 0.37 0.09 0.13 0.18 0.40 0.09 64.49%
P/EPS 14.16 68.98 15.86 14.07 14.62 89.66 41.10 -50.82%
EY 7.06 1.45 6.30 7.11 6.84 1.12 2.43 103.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.40 0.40 0.41 0.42 0.44 0.42 0.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 29/02/12 30/11/11 24/08/11 26/05/11 28/02/11 30/11/10 -
Price 2.25 2.40 2.42 2.43 2.49 2.95 2.80 -
P/RPS 0.17 0.37 0.09 0.13 0.18 0.46 0.11 33.63%
P/EPS 12.74 68.98 15.99 13.73 14.56 101.72 47.17 -58.18%
EY 7.85 1.45 6.25 7.28 6.87 0.98 2.12 139.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.40 0.40 0.40 0.41 0.50 0.48 -14.40%

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