[TSTORE] QoQ Quarter Result on 30-Sep-2014 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 41.15%
YoY- -19.03%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 339,735 474,066 400,367 484,972 386,739 459,848 436,140 -15.37%
PBT 1,162 12,812 9,185 9,059 6,273 12,754 9,985 -76.25%
Tax -586 -4,689 -3,538 -5,155 -3,505 -5,257 -3,773 -71.20%
NP 576 8,123 5,647 3,904 2,768 7,497 6,212 -79.60%
-
NP to SH 577 8,125 5,649 3,907 2,768 7,498 6,213 -79.58%
-
Tax Rate 50.43% 36.60% 38.52% 56.90% 55.87% 41.22% 37.79% -
Total Cost 339,159 465,943 394,720 481,068 383,971 452,351 429,928 -14.66%
-
Net Worth 494,056 469,747 465,698 409,107 458,103 455,383 444,468 7.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 494,056 469,747 465,698 409,107 458,103 455,383 444,468 7.32%
NOSH 72,124 68,277 68,890 68,184 69,200 68,788 68,274 3.73%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.17% 1.71% 1.41% 0.80% 0.72% 1.63% 1.42% -
ROE 0.12% 1.73% 1.21% 0.96% 0.60% 1.65% 1.40% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 471.04 694.32 581.17 711.26 558.87 668.49 638.80 -18.42%
EPS 0.80 11.90 8.20 5.70 4.00 10.90 9.10 -80.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.85 6.88 6.76 6.00 6.62 6.62 6.51 3.46%
Adjusted Per Share Value based on latest NOSH - 68,184
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 495.57 691.52 584.02 707.43 564.14 670.78 636.20 -15.37%
EPS 0.84 11.85 8.24 5.70 4.04 10.94 9.06 -79.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.2068 6.8522 6.7932 5.9677 6.6824 6.6427 6.4835 7.32%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 2.81 2.99 2.80 3.08 2.72 2.95 2.25 -
P/RPS 0.60 0.43 0.48 0.43 0.49 0.44 0.35 43.37%
P/EPS 351.25 25.13 34.15 53.75 68.00 27.06 24.73 489.34%
EY 0.28 3.98 2.93 1.86 1.47 3.69 4.04 -83.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.41 0.51 0.41 0.45 0.35 11.15%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 28/05/15 27/02/15 27/11/14 28/08/14 23/05/14 28/02/14 -
Price 2.76 2.76 2.72 3.10 2.83 2.80 3.00 -
P/RPS 0.59 0.40 0.47 0.44 0.51 0.42 0.47 16.41%
P/EPS 345.00 23.19 33.17 54.10 70.75 25.69 32.97 380.47%
EY 0.29 4.31 3.01 1.85 1.41 3.89 3.03 -79.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.40 0.52 0.43 0.42 0.46 -8.91%

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