[TSTORE] QoQ TTM Result on 30-Jun-2006 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Jun-2006 [#3]
Profit Trend
QoQ- 0.08%
YoY- 29.87%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,741,601 1,642,611 1,549,216 1,582,770 1,562,823 1,544,235 1,470,749 11.93%
PBT 59,334 43,493 41,083 45,401 45,140 45,612 43,561 22.90%
Tax -12,146 -12,126 -11,868 -13,123 -12,889 -14,233 -13,147 -5.14%
NP 47,188 31,367 29,215 32,278 32,251 31,379 30,414 34.05%
-
NP to SH 47,242 31,421 29,262 32,278 32,251 31,379 30,414 34.15%
-
Tax Rate 20.47% 27.88% 28.89% 28.90% 28.55% 31.20% 30.18% -
Total Cost 1,694,413 1,611,244 1,520,001 1,550,492 1,530,572 1,512,856 1,440,335 11.45%
-
Net Worth 361,512 288,167 201,610 258,691 253,315 247,761 220,754 38.97%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - 4,013 -
Div Payout % - - - - - - 13.20% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 361,512 288,167 201,610 258,691 253,315 247,761 220,754 38.97%
NOSH 67,698 67,644 67,203 67,018 66,312 66,423 66,895 0.79%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.71% 1.91% 1.89% 2.04% 2.06% 2.03% 2.07% -
ROE 13.07% 10.90% 14.51% 12.48% 12.73% 12.67% 13.78% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2,572.57 2,428.29 2,305.26 2,361.69 2,356.74 2,324.82 2,198.58 11.05%
EPS 69.78 46.45 43.54 48.16 48.63 47.24 45.47 33.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 5.34 4.26 3.00 3.86 3.82 3.73 3.30 37.87%
Adjusted Per Share Value based on latest NOSH - 67,018
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 2,540.48 2,396.08 2,259.85 2,308.79 2,279.69 2,252.58 2,145.39 11.93%
EPS 68.91 45.83 42.68 47.08 47.04 45.77 44.36 34.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.85 -
NAPS 5.2734 4.2035 2.9409 3.7735 3.6951 3.6141 3.2202 38.97%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.02 2.85 2.88 2.80 2.60 2.60 2.44 -
P/RPS 0.12 0.12 0.12 0.12 0.11 0.11 0.11 5.97%
P/EPS 4.33 6.14 6.61 5.81 5.35 5.50 5.37 -13.37%
EY 23.11 16.30 15.12 17.20 18.71 18.17 18.63 15.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.46 -
P/NAPS 0.57 0.67 0.96 0.73 0.68 0.70 0.74 -15.98%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 24/05/07 28/02/07 28/11/06 29/08/06 09/06/06 24/02/06 29/11/05 -
Price 3.90 2.85 2.95 2.85 2.80 2.64 2.45 -
P/RPS 0.15 0.12 0.13 0.12 0.12 0.11 0.11 22.99%
P/EPS 5.59 6.14 6.78 5.92 5.76 5.59 5.39 2.46%
EY 17.89 16.30 14.76 16.90 17.37 17.89 18.56 -2.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.45 -
P/NAPS 0.73 0.67 0.98 0.74 0.73 0.71 0.74 -0.90%

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