[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2011 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Dec-2011 [#1]
Profit Trend
QoQ- -76.94%
YoY- 19.25%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,861,594 1,304,244 910,141 447,625 1,862,537 1,320,410 933,682 58.21%
PBT 26,839 22,105 19,495 5,230 24,001 20,245 18,130 29.79%
Tax -13,782 -9,691 -7,406 -2,834 -13,615 -8,094 -6,411 66.33%
NP 13,057 12,414 12,089 2,396 10,386 12,151 11,719 7.45%
-
NP to SH 13,063 12,416 12,090 2,397 10,393 12,152 11,720 7.47%
-
Tax Rate 51.35% 43.84% 37.99% 54.19% 56.73% 39.98% 35.36% -
Total Cost 1,848,537 1,291,830 898,052 445,229 1,852,151 1,308,259 921,963 58.80%
-
Net Worth 421,974 410,776 410,850 413,351 411,411 413,305 412,598 1.50%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 421,974 410,776 410,850 413,351 411,411 413,305 412,598 1.50%
NOSH 68,502 68,462 68,475 68,891 68,683 68,655 68,538 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.70% 0.95% 1.33% 0.54% 0.56% 0.92% 1.26% -
ROE 3.10% 3.02% 2.94% 0.58% 2.53% 2.94% 2.84% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,717.56 1,905.04 1,329.16 649.75 2,711.78 1,923.24 1,362.28 58.26%
EPS 19.10 18.10 17.60 3.50 15.20 17.70 17.10 7.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 6.00 6.00 6.00 5.99 6.02 6.02 1.54%
Adjusted Per Share Value based on latest NOSH - 68,891
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 2,715.51 1,902.50 1,327.63 652.95 2,716.89 1,926.09 1,361.96 58.21%
EPS 19.06 18.11 17.64 3.50 15.16 17.73 17.10 7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1554 5.992 5.9931 6.0296 6.0013 6.0289 6.0186 1.50%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.20 2.40 2.50 2.40 2.40 2.49 2.50 -
P/RPS 0.08 0.13 0.19 0.37 0.09 0.13 0.18 -41.67%
P/EPS 11.54 13.23 14.16 68.98 15.86 14.07 14.62 -14.55%
EY 8.67 7.56 7.06 1.45 6.30 7.11 6.84 17.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.42 0.40 0.40 0.41 0.42 -9.74%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 28/08/12 30/05/12 29/02/12 30/11/11 24/08/11 26/05/11 -
Price 2.05 2.02 2.25 2.40 2.42 2.43 2.49 -
P/RPS 0.08 0.11 0.17 0.37 0.09 0.13 0.18 -41.67%
P/EPS 10.75 11.14 12.74 68.98 15.99 13.73 14.56 -18.26%
EY 9.30 8.98 7.85 1.45 6.25 7.28 6.87 22.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.38 0.40 0.40 0.40 0.41 -13.43%

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