[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- -50.58%
YoY- 97.25%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,862,537 1,320,410 933,682 448,188 1,816,480 1,298,123 914,112 60.65%
PBT 24,001 20,245 18,130 4,028 11,397 17,591 16,195 29.95%
Tax -13,615 -8,094 -6,411 -2,019 -7,352 -6,163 -5,652 79.60%
NP 10,386 12,151 11,719 2,009 4,045 11,428 10,543 -0.99%
-
NP to SH 10,393 12,152 11,720 2,010 4,067 11,432 10,544 -0.95%
-
Tax Rate 56.73% 39.98% 35.36% 50.12% 64.51% 35.03% 34.90% -
Total Cost 1,852,151 1,308,259 921,963 446,179 1,812,435 1,286,695 903,569 61.29%
-
Net Worth 411,411 413,305 412,598 407,544 400,771 400,462 400,535 1.80%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 411,411 413,305 412,598 407,544 400,771 400,462 400,535 1.80%
NOSH 68,683 68,655 68,538 69,310 68,507 68,455 68,467 0.21%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 0.56% 0.92% 1.26% 0.45% 0.22% 0.88% 1.15% -
ROE 2.53% 2.94% 2.84% 0.49% 1.01% 2.85% 2.63% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,711.78 1,923.24 1,362.28 646.64 2,651.49 1,896.31 1,335.10 60.31%
EPS 15.20 17.70 17.10 2.90 5.90 16.70 15.40 -0.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.99 6.02 6.02 5.88 5.85 5.85 5.85 1.58%
Adjusted Per Share Value based on latest NOSH - 69,310
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2,716.89 1,926.09 1,361.96 653.77 2,649.70 1,893.58 1,333.42 60.65%
EPS 15.16 17.73 17.10 2.93 5.93 16.68 15.38 -0.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0013 6.0289 6.0186 5.9449 5.8461 5.8416 5.8426 1.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.40 2.49 2.50 2.60 2.44 2.45 2.59 -
P/RPS 0.09 0.13 0.18 0.40 0.09 0.13 0.19 -39.20%
P/EPS 15.86 14.07 14.62 89.66 41.10 14.67 16.82 -3.83%
EY 6.30 7.11 6.84 1.12 2.43 6.82 5.95 3.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.44 0.42 0.42 0.44 -6.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 24/08/11 26/05/11 28/02/11 30/11/10 25/08/10 31/05/10 -
Price 2.42 2.43 2.49 2.95 2.80 2.43 2.45 -
P/RPS 0.09 0.13 0.18 0.46 0.11 0.13 0.18 -36.97%
P/EPS 15.99 13.73 14.56 101.72 47.17 14.55 15.91 0.33%
EY 6.25 7.28 6.87 0.98 2.12 6.87 6.29 -0.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.41 0.50 0.48 0.42 0.42 -3.19%

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