[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2007 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 147.83%
YoY- 77.8%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 545,848 1,954,168 1,478,259 1,058,180 552,293 1,549,215 1,202,809 -40.86%
PBT 23,899 54,758 53,211 51,183 24,089 41,053 37,185 -25.46%
Tax -7,571 -14,702 -10,738 -10,110 -7,523 -11,846 -10,474 -19.40%
NP 16,328 40,056 42,473 41,073 16,566 29,207 26,711 -27.90%
-
NP to SH 16,328 40,125 42,480 41,073 16,573 29,263 26,720 -27.92%
-
Tax Rate 31.68% 26.85% 20.18% 19.75% 31.23% 28.86% 28.17% -
Total Cost 529,520 1,914,112 1,435,786 1,017,107 535,727 1,520,008 1,176,098 -41.17%
-
Net Worth 378,699 357,823 361,589 361,334 288,167 264,833 258,494 28.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 378,699 357,823 361,589 361,334 288,167 264,833 258,494 28.90%
NOSH 68,605 68,027 67,968 67,665 67,644 67,216 66,967 1.61%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.99% 2.05% 2.87% 3.88% 3.00% 1.89% 2.22% -
ROE 4.31% 11.21% 11.75% 11.37% 5.75% 11.05% 10.34% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 795.64 2,872.62 2,174.93 1,563.84 816.46 2,304.81 1,796.11 -41.80%
EPS 23.80 59.00 62.50 60.70 24.50 43.50 39.90 -29.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.26 5.32 5.34 4.26 3.94 3.86 26.84%
Adjusted Per Share Value based on latest NOSH - 67,698
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 796.23 2,850.55 2,156.34 1,543.57 805.63 2,259.84 1,754.54 -40.86%
EPS 23.82 58.53 61.97 59.91 24.18 42.69 38.98 -27.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5241 5.2196 5.2745 5.2708 4.2035 3.8631 3.7707 28.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.46 3.90 3.02 2.85 2.88 2.80 -
P/RPS 0.40 0.12 0.18 0.19 0.35 0.12 0.16 83.89%
P/EPS 13.45 5.87 6.24 4.98 11.63 6.62 7.02 54.07%
EY 7.44 17.05 16.03 20.10 8.60 15.12 14.25 -35.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 0.73 0.57 0.67 0.73 0.73 -14.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 06/03/08 23/11/07 28/08/07 24/05/07 28/02/07 28/11/06 29/08/06 -
Price 2.91 3.40 3.90 3.90 2.85 2.95 2.85 -
P/RPS 0.37 0.12 0.18 0.25 0.35 0.13 0.16 74.60%
P/EPS 12.23 5.76 6.24 6.43 11.63 6.78 7.14 43.01%
EY 8.18 17.35 16.03 15.56 8.60 14.76 14.00 -30.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.65 0.73 0.73 0.67 0.75 0.74 -19.90%

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