[TSTORE] QoQ Cumulative Quarter Result on 30-Sep-2011 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- -14.47%
YoY- 155.54%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,304,244 910,141 447,625 1,862,537 1,320,410 933,682 448,188 103.96%
PBT 22,105 19,495 5,230 24,001 20,245 18,130 4,028 211.44%
Tax -9,691 -7,406 -2,834 -13,615 -8,094 -6,411 -2,019 184.81%
NP 12,414 12,089 2,396 10,386 12,151 11,719 2,009 237.10%
-
NP to SH 12,416 12,090 2,397 10,393 12,152 11,720 2,010 237.03%
-
Tax Rate 43.84% 37.99% 54.19% 56.73% 39.98% 35.36% 50.12% -
Total Cost 1,291,830 898,052 445,229 1,852,151 1,308,259 921,963 446,179 103.27%
-
Net Worth 410,776 410,850 413,351 411,411 413,305 412,598 407,544 0.52%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 410,776 410,850 413,351 411,411 413,305 412,598 407,544 0.52%
NOSH 68,462 68,475 68,891 68,683 68,655 68,538 69,310 -0.81%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.95% 1.33% 0.54% 0.56% 0.92% 1.26% 0.45% -
ROE 3.02% 2.94% 0.58% 2.53% 2.94% 2.84% 0.49% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,905.04 1,329.16 649.75 2,711.78 1,923.24 1,362.28 646.64 105.64%
EPS 18.10 17.60 3.50 15.20 17.70 17.10 2.90 239.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.00 6.00 5.99 6.02 6.02 5.88 1.35%
Adjusted Per Share Value based on latest NOSH - 68,542
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1,902.50 1,327.63 652.95 2,716.89 1,926.09 1,361.96 653.77 103.96%
EPS 18.11 17.64 3.50 15.16 17.73 17.10 2.93 237.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.992 5.9931 6.0296 6.0013 6.0289 6.0186 5.9449 0.52%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.40 2.50 2.40 2.40 2.49 2.50 2.60 -
P/RPS 0.13 0.19 0.37 0.09 0.13 0.18 0.40 -52.76%
P/EPS 13.23 14.16 68.98 15.86 14.07 14.62 89.66 -72.10%
EY 7.56 7.06 1.45 6.30 7.11 6.84 1.12 257.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.40 0.41 0.42 0.44 -6.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 29/02/12 30/11/11 24/08/11 26/05/11 28/02/11 -
Price 2.02 2.25 2.40 2.42 2.43 2.49 2.95 -
P/RPS 0.11 0.17 0.37 0.09 0.13 0.18 0.46 -61.50%
P/EPS 11.14 12.74 68.98 15.99 13.73 14.56 101.72 -77.14%
EY 8.98 7.85 1.45 6.25 7.28 6.87 0.98 338.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.40 0.40 0.40 0.41 0.50 -22.68%

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