[TSTORE] QoQ Quarter Result on 30-Jun-2014 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- -63.08%
YoY- 385.61%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 474,066 400,367 484,972 386,739 459,848 436,140 529,992 -7.17%
PBT 12,812 9,185 9,059 6,273 12,754 9,985 7,319 45.29%
Tax -4,689 -3,538 -5,155 -3,505 -5,257 -3,773 -2,498 52.22%
NP 8,123 5,647 3,904 2,768 7,497 6,212 4,821 41.64%
-
NP to SH 8,125 5,649 3,907 2,768 7,498 6,213 4,825 41.58%
-
Tax Rate 36.60% 38.52% 56.90% 55.87% 41.22% 37.79% 34.13% -
Total Cost 465,943 394,720 481,068 383,971 452,351 429,928 525,171 -7.67%
-
Net Worth 469,747 465,698 409,107 458,103 455,383 444,468 411,967 9.15%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 469,747 465,698 409,107 458,103 455,383 444,468 411,967 9.15%
NOSH 68,277 68,890 68,184 69,200 68,788 68,274 68,661 -0.37%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 1.71% 1.41% 0.80% 0.72% 1.63% 1.42% 0.91% -
ROE 1.73% 1.21% 0.96% 0.60% 1.65% 1.40% 1.17% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 694.32 581.17 711.26 558.87 668.49 638.80 771.89 -6.82%
EPS 11.90 8.20 5.70 4.00 10.90 9.10 7.00 42.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.88 6.76 6.00 6.62 6.62 6.51 6.00 9.56%
Adjusted Per Share Value based on latest NOSH - 69,200
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 691.52 584.02 707.43 564.14 670.78 636.20 773.10 -7.17%
EPS 11.85 8.24 5.70 4.04 10.94 9.06 7.04 41.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8522 6.7932 5.9677 6.6824 6.6427 6.4835 6.0094 9.15%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.99 2.80 3.08 2.72 2.95 2.25 2.05 -
P/RPS 0.43 0.48 0.43 0.49 0.44 0.35 0.27 36.41%
P/EPS 25.13 34.15 53.75 68.00 27.06 24.73 29.17 -9.46%
EY 3.98 2.93 1.86 1.47 3.69 4.04 3.43 10.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.41 0.51 0.41 0.45 0.35 0.34 16.96%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 27/02/15 27/11/14 28/08/14 23/05/14 28/02/14 26/11/13 -
Price 2.76 2.72 3.10 2.83 2.80 3.00 2.60 -
P/RPS 0.40 0.47 0.44 0.51 0.42 0.47 0.34 11.45%
P/EPS 23.19 33.17 54.10 70.75 25.69 32.97 37.00 -26.78%
EY 4.31 3.01 1.85 1.41 3.89 3.03 2.70 36.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.52 0.43 0.42 0.46 0.43 -4.71%

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