[TSTORE] QoQ TTM Result on 30-Jun-2008 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 2.18%
YoY- -42.39%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 1,912,047 1,953,605 2,048,660 1,960,308 1,968,038 1,947,723 1,954,168 -1.44%
PBT 28,087 27,694 43,501 40,886 40,319 54,936 55,126 -36.18%
Tax -11,940 -12,431 -16,598 -15,017 -15,001 -14,736 -14,688 -12.88%
NP 16,147 15,263 26,903 25,869 25,318 40,200 40,438 -45.74%
-
NP to SH 16,154 15,277 26,916 25,942 25,388 40,262 40,507 -45.79%
-
Tax Rate 42.51% 44.89% 38.16% 36.73% 37.21% 26.82% 26.64% -
Total Cost 1,895,900 1,938,342 2,021,757 1,934,439 1,942,720 1,907,523 1,913,730 -0.62%
-
Net Worth 403,226 394,427 339,772 384,761 386,686 378,699 433,364 -4.68%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 403,226 394,427 339,772 384,761 386,686 378,699 433,364 -4.68%
NOSH 68,692 68,955 67,954 67,620 68,319 68,605 83,499 -12.19%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 0.84% 0.78% 1.31% 1.32% 1.29% 2.06% 2.07% -
ROE 4.01% 3.87% 7.92% 6.74% 6.57% 10.63% 9.35% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2,783.47 2,833.12 3,014.75 2,898.98 2,880.65 2,839.04 2,340.32 12.24%
EPS 23.52 22.15 39.61 38.36 37.16 58.69 48.51 -38.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.87 5.72 5.00 5.69 5.66 5.52 5.19 8.54%
Adjusted Per Share Value based on latest NOSH - 67,620
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 2,789.11 2,849.73 2,988.39 2,859.51 2,870.78 2,841.15 2,850.55 -1.44%
EPS 23.56 22.28 39.26 37.84 37.03 58.73 59.09 -45.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8819 5.7535 4.9563 5.6125 5.6406 5.5241 6.3215 -4.68%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 3.10 3.28 2.73 2.81 2.95 3.20 3.46 -
P/RPS 0.11 0.12 0.09 0.10 0.10 0.11 0.15 -18.66%
P/EPS 13.18 14.80 6.89 7.32 7.94 5.45 7.13 50.56%
EY 7.59 6.75 14.51 13.65 12.60 18.34 14.02 -33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.57 0.55 0.49 0.52 0.58 0.67 -14.45%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 27/02/09 28/11/08 29/08/08 29/05/08 06/03/08 23/11/07 -
Price 3.36 2.69 3.22 2.90 3.10 2.91 3.40 -
P/RPS 0.12 0.09 0.11 0.10 0.11 0.10 0.15 -13.81%
P/EPS 14.29 12.14 8.13 7.56 8.34 4.96 7.01 60.70%
EY 7.00 8.24 12.30 13.23 11.99 20.17 14.27 -37.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.47 0.64 0.51 0.55 0.53 0.66 -9.30%

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