[TSTORE] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 30.24%
YoY- 59.08%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,282,727 895,988 436,140 1,889,137 1,359,145 972,268 465,716 96.85%
PBT 29,011 22,739 9,985 35,018 27,700 24,657 9,083 117.34%
Tax -12,534 -9,030 -3,773 -14,244 -11,747 -9,274 -3,733 124.72%
NP 16,477 13,709 6,212 20,774 15,953 15,383 5,350 112.11%
-
NP to SH 16,480 13,712 6,213 20,780 15,955 15,385 5,351 112.11%
-
Tax Rate 43.20% 39.71% 37.79% 40.68% 42.41% 37.61% 41.10% -
Total Cost 1,266,250 882,279 429,928 1,868,363 1,343,192 956,885 460,366 96.67%
-
Net Worth 452,687 453,867 444,468 439,867 434,825 436,250 428,079 3.80%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 452,687 453,867 444,468 439,867 434,825 436,250 428,079 3.80%
NOSH 68,381 68,560 68,274 68,515 68,476 68,377 68,602 -0.21%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.28% 1.53% 1.42% 1.10% 1.17% 1.58% 1.15% -
ROE 3.64% 3.02% 1.40% 4.72% 3.67% 3.53% 1.25% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,875.83 1,306.87 638.80 2,757.25 1,984.84 1,421.91 678.86 97.28%
EPS 24.10 20.00 9.10 30.30 23.30 22.50 7.80 112.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.62 6.62 6.51 6.42 6.35 6.38 6.24 4.03%
Adjusted Per Share Value based on latest NOSH - 68,661
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 1,871.12 1,306.98 636.20 2,755.69 1,982.59 1,418.25 679.34 96.85%
EPS 24.04 20.00 9.06 30.31 23.27 22.44 7.81 112.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6034 6.6206 6.4835 6.4164 6.3428 6.3636 6.2444 3.80%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.72 2.95 2.25 2.05 2.14 2.03 2.00 -
P/RPS 0.15 0.23 0.35 0.07 0.11 0.14 0.29 -35.64%
P/EPS 11.29 14.75 24.73 6.76 9.18 9.02 25.64 -42.20%
EY 8.86 6.78 4.04 14.79 10.89 11.08 3.90 73.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.45 0.35 0.32 0.34 0.32 0.32 18.01%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 23/05/14 28/02/14 26/11/13 26/08/13 30/05/13 28/02/13 -
Price 2.83 2.80 3.00 2.60 2.20 2.00 2.00 -
P/RPS 0.15 0.21 0.47 0.09 0.11 0.14 0.29 -35.64%
P/EPS 11.74 14.00 32.97 8.57 9.44 8.89 25.64 -40.67%
EY 8.52 7.14 3.03 11.67 10.59 11.25 3.90 68.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.42 0.46 0.40 0.35 0.31 0.32 21.83%

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