[TSTORE] QoQ Cumulative Quarter Result on 30-Sep-2007 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- -5.54%
YoY- 37.12%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,484,399 1,072,050 545,848 1,954,168 1,478,259 1,058,180 552,293 93.42%
PBT 38,964 36,369 23,899 54,758 53,211 51,183 24,089 37.83%
Tax -11,053 -10,416 -7,571 -14,702 -10,738 -10,110 -7,523 29.26%
NP 27,911 25,953 16,328 40,056 42,473 41,073 16,566 41.63%
-
NP to SH 27,922 25,961 16,328 40,125 42,480 41,073 16,573 41.63%
-
Tax Rate 28.37% 28.64% 31.68% 26.85% 20.18% 19.75% 31.23% -
Total Cost 1,456,488 1,046,097 529,520 1,914,112 1,435,786 1,017,107 535,727 94.91%
-
Net Worth 389,402 387,702 378,699 357,823 361,589 361,334 288,167 22.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 389,402 387,702 378,699 357,823 361,589 361,334 288,167 22.25%
NOSH 68,436 68,498 68,605 68,027 67,968 67,665 67,644 0.77%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.88% 2.42% 2.99% 2.05% 2.87% 3.88% 3.00% -
ROE 7.17% 6.70% 4.31% 11.21% 11.75% 11.37% 5.75% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,169.02 1,565.07 795.64 2,872.62 2,174.93 1,563.84 816.46 91.93%
EPS 40.80 37.90 23.80 59.00 62.50 60.70 24.50 40.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.69 5.66 5.52 5.26 5.32 5.34 4.26 21.30%
Adjusted Per Share Value based on latest NOSH - 83,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,165.30 1,563.80 796.23 2,850.55 2,156.34 1,543.57 805.63 93.42%
EPS 40.73 37.87 23.82 58.53 61.97 59.91 24.18 41.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6802 5.6554 5.5241 5.2196 5.2745 5.2708 4.2035 22.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.81 2.95 3.20 3.46 3.90 3.02 2.85 -
P/RPS 0.13 0.19 0.40 0.12 0.18 0.19 0.35 -48.35%
P/EPS 6.89 7.78 13.45 5.87 6.24 4.98 11.63 -29.48%
EY 14.52 12.85 7.44 17.05 16.03 20.10 8.60 41.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.58 0.66 0.73 0.57 0.67 -18.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 06/03/08 23/11/07 28/08/07 24/05/07 28/02/07 -
Price 2.90 3.10 2.91 3.40 3.90 3.90 2.85 -
P/RPS 0.13 0.20 0.37 0.12 0.18 0.25 0.35 -48.35%
P/EPS 7.11 8.18 12.23 5.76 6.24 6.43 11.63 -27.98%
EY 14.07 12.23 8.18 17.35 16.03 15.56 8.60 38.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.53 0.65 0.73 0.73 0.67 -16.64%

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