[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 124.0%
YoY- -21.1%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,992,939 1,612,979 773,721 385,412 522,189 258,036 1,164,365 43.04%
PBT 52,357 44,171 31,346 19,628 8,796 3,965 37,241 25.47%
Tax -15,938 -13,311 -10,082 -6,179 -2,792 -1,314 -10,241 34.25%
NP 36,419 30,860 21,264 13,449 6,004 2,651 27,000 22.05%
-
NP to SH 36,419 30,860 21,264 13,449 6,004 2,651 27,000 22.05%
-
Tax Rate 30.44% 30.14% 32.16% 31.48% 31.74% 33.14% 27.50% -
Total Cost 1,956,520 1,582,119 752,457 371,963 516,185 255,385 1,137,365 43.52%
-
Net Worth 220,640 221,975 219,925 211,654 199,905 195,086 193,852 9.00%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,011 - - - - - - -
Div Payout % 11.02% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 220,640 221,975 219,925 211,654 199,905 195,086 193,852 9.00%
NOSH 66,860 67,675 68,512 68,496 68,227 67,974 68,499 -1.60%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.83% 1.91% 2.75% 3.49% 1.15% 1.03% 2.32% -
ROE 16.51% 13.90% 9.67% 6.35% 3.00% 1.36% 13.93% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,980.74 2,383.40 1,129.31 562.67 765.37 379.61 1,699.82 45.36%
EPS 54.47 45.60 31.00 19.60 8.80 3.90 39.40 24.07%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.28 3.21 3.09 2.93 2.87 2.83 10.77%
Adjusted Per Share Value based on latest NOSH - 68,512
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,907.11 2,352.86 1,128.63 562.20 761.72 376.40 1,698.46 43.04%
EPS 53.12 45.02 31.02 19.62 8.76 3.87 39.38 22.06%
DPS 5.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2185 3.238 3.2081 3.0874 2.916 2.8457 2.8277 9.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.44 2.41 2.55 2.55 2.68 2.60 2.78 -
P/RPS 0.08 0.10 0.23 0.45 0.35 0.68 0.16 -36.97%
P/EPS 4.48 5.29 8.22 12.99 30.45 66.67 7.05 -26.06%
EY 22.32 18.92 12.17 7.70 3.28 1.50 14.18 35.27%
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.79 0.83 0.91 0.91 0.98 -17.06%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 01/09/05 26/05/05 23/02/05 26/11/04 27/08/04 28/05/04 -
Price 2.45 2.45 2.51 2.50 2.64 2.62 2.60 -
P/RPS 0.08 0.10 0.22 0.44 0.34 0.69 0.15 -34.20%
P/EPS 4.50 5.37 8.09 12.73 30.00 67.18 6.60 -22.51%
EY 22.23 18.61 12.37 7.85 3.33 1.49 15.16 29.04%
DY 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.78 0.81 0.90 0.91 0.92 -13.49%

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