[TSTORE] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 120.7%
YoY- -10.87%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 400,367 1,767,699 1,282,727 895,988 436,140 1,889,137 1,359,145 -55.62%
PBT 9,185 38,070 29,011 22,739 9,985 35,018 27,700 -51.99%
Tax -3,538 -17,689 -12,534 -9,030 -3,773 -14,244 -11,747 -54.96%
NP 5,647 20,381 16,477 13,709 6,212 20,774 15,953 -49.86%
-
NP to SH 5,649 20,387 16,480 13,712 6,213 20,780 15,955 -49.85%
-
Tax Rate 38.52% 46.46% 43.20% 39.71% 37.79% 40.68% 42.41% -
Total Cost 394,720 1,747,318 1,266,250 882,279 429,928 1,868,363 1,343,192 -55.70%
-
Net Worth 465,698 457,985 452,687 453,867 444,468 439,867 434,825 4.66%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 465,698 457,985 452,687 453,867 444,468 439,867 434,825 4.66%
NOSH 68,890 68,560 68,381 68,560 68,274 68,515 68,476 0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.41% 1.15% 1.28% 1.53% 1.42% 1.10% 1.17% -
ROE 1.21% 4.45% 3.64% 3.02% 1.40% 4.72% 3.67% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 581.17 2,578.30 1,875.83 1,306.87 638.80 2,757.25 1,984.84 -55.80%
EPS 8.20 29.80 24.10 20.00 9.10 30.30 23.30 -50.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.76 6.68 6.62 6.62 6.51 6.42 6.35 4.24%
Adjusted Per Share Value based on latest NOSH - 68,788
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 584.02 2,578.55 1,871.12 1,306.98 636.20 2,755.69 1,982.59 -55.62%
EPS 8.24 29.74 24.04 20.00 9.06 30.31 23.27 -49.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7932 6.6806 6.6034 6.6206 6.4835 6.4164 6.3428 4.66%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.80 3.08 2.72 2.95 2.25 2.05 2.14 -
P/RPS 0.48 0.12 0.15 0.23 0.35 0.07 0.11 166.31%
P/EPS 34.15 10.36 11.29 14.75 24.73 6.76 9.18 139.51%
EY 2.93 9.65 8.86 6.78 4.04 14.79 10.89 -58.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.41 0.45 0.35 0.32 0.34 13.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 23/05/14 28/02/14 26/11/13 26/08/13 -
Price 2.72 3.10 2.83 2.80 3.00 2.60 2.20 -
P/RPS 0.47 0.12 0.15 0.21 0.47 0.09 0.11 162.61%
P/EPS 33.17 10.43 11.74 14.00 32.97 8.57 9.44 130.59%
EY 3.01 9.59 8.52 7.14 3.03 11.67 10.59 -56.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.46 0.43 0.42 0.46 0.40 0.35 9.28%

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