[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -72.29%
YoY- -9.08%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,635,327 1,214,168 874,433 400,367 1,767,699 1,282,727 895,988 49.29%
PBT 24,854 23,160 21,998 9,185 38,070 29,011 22,739 6.10%
Tax -12,159 -8,814 -8,228 -3,538 -17,689 -12,534 -9,030 21.91%
NP 12,695 14,346 13,770 5,647 20,381 16,477 13,709 -4.98%
-
NP to SH 12,702 14,351 13,774 5,649 20,387 16,480 13,712 -4.96%
-
Tax Rate 48.92% 38.06% 37.40% 38.52% 46.46% 43.20% 39.71% -
Total Cost 1,622,632 1,199,822 860,663 394,720 1,747,318 1,266,250 882,279 50.05%
-
Net Worth 468,032 470,355 471,468 465,698 457,985 452,687 453,867 2.06%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 468,032 470,355 471,468 465,698 457,985 452,687 453,867 2.06%
NOSH 68,526 68,665 68,527 68,890 68,560 68,381 68,560 -0.03%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.78% 1.18% 1.57% 1.41% 1.15% 1.28% 1.53% -
ROE 2.71% 3.05% 2.92% 1.21% 4.45% 3.64% 3.02% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2,386.43 1,768.25 1,276.03 581.17 2,578.30 1,875.83 1,306.87 49.34%
EPS 18.50 20.90 20.10 8.20 29.80 24.10 20.00 -5.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.83 6.85 6.88 6.76 6.68 6.62 6.62 2.10%
Adjusted Per Share Value based on latest NOSH - 68,890
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 2,385.46 1,771.11 1,275.54 584.02 2,578.55 1,871.12 1,306.98 49.29%
EPS 18.53 20.93 20.09 8.24 29.74 24.04 20.00 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8272 6.8611 6.8773 6.7932 6.6806 6.6034 6.6206 2.06%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.76 2.81 2.99 2.80 3.08 2.72 2.95 -
P/RPS 0.12 0.16 0.23 0.48 0.12 0.15 0.23 -35.16%
P/EPS 14.89 13.44 14.88 34.15 10.36 11.29 14.75 0.63%
EY 6.72 7.44 6.72 2.93 9.65 8.86 6.78 -0.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.43 0.41 0.46 0.41 0.45 -7.54%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 28/08/14 23/05/14 -
Price 2.76 2.76 2.76 2.72 3.10 2.83 2.80 -
P/RPS 0.12 0.16 0.22 0.47 0.12 0.15 0.21 -31.11%
P/EPS 14.89 13.21 13.73 33.17 10.43 11.74 14.00 4.19%
EY 6.72 7.57 7.28 3.01 9.59 8.52 7.14 -3.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.40 0.46 0.43 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