[TSTORE] QoQ TTM Result on 30-Jun-2013 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 1.49%
YoY- 58.02%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,812,857 1,859,561 1,889,137 1,916,495 1,923,721 1,879,684 1,861,593 -1.75%
PBT 33,101 35,921 35,019 32,433 32,000 30,691 26,838 15.02%
Tax -14,001 -14,285 -14,245 -15,838 -15,650 -14,833 -13,934 0.32%
NP 19,100 21,636 20,774 16,595 16,350 15,858 12,904 29.91%
-
NP to SH 19,106 21,643 20,781 16,602 16,358 15,865 12,911 29.89%
-
Tax Rate 42.30% 39.77% 40.68% 48.83% 48.91% 48.33% 51.92% -
Total Cost 1,793,757 1,837,925 1,868,363 1,899,900 1,907,371 1,863,826 1,848,689 -1.99%
-
Net Worth 455,383 444,468 411,967 452,437 438,515 428,079 412,444 6.83%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 455,383 444,468 411,967 452,437 438,515 428,079 412,444 6.83%
NOSH 68,788 68,274 68,661 71,249 68,732 68,602 68,740 0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 1.05% 1.16% 1.10% 0.87% 0.85% 0.84% 0.69% -
ROE 4.20% 4.87% 5.04% 3.67% 3.73% 3.71% 3.13% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2,635.39 2,723.65 2,751.39 2,689.82 2,798.84 2,739.96 2,708.14 -1.80%
EPS 27.77 31.70 30.27 23.30 23.80 23.13 18.78 29.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.62 6.51 6.00 6.35 6.38 6.24 6.00 6.78%
Adjusted Per Share Value based on latest NOSH - 71,249
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2,644.42 2,712.55 2,755.69 2,795.60 2,806.14 2,741.90 2,715.51 -1.75%
EPS 27.87 31.57 30.31 24.22 23.86 23.14 18.83 29.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6427 6.4835 6.0094 6.5997 6.3966 6.2444 6.0163 6.83%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.95 2.25 2.05 2.14 2.03 2.00 2.20 -
P/RPS 0.11 0.08 0.07 0.08 0.07 0.07 0.08 23.67%
P/EPS 10.62 7.10 6.77 9.18 8.53 8.65 11.71 -6.31%
EY 9.42 14.09 14.76 10.89 11.72 11.56 8.54 6.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.35 0.34 0.34 0.32 0.32 0.37 13.95%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 28/02/14 26/11/13 26/08/13 30/05/13 28/02/13 30/11/12 -
Price 2.80 3.00 2.60 2.20 2.00 2.00 2.05 -
P/RPS 0.11 0.11 0.09 0.08 0.07 0.07 0.08 23.67%
P/EPS 10.08 9.46 8.59 9.44 8.40 8.65 10.91 -5.14%
EY 9.92 10.57 11.64 10.59 11.90 11.56 9.16 5.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.46 0.43 0.35 0.31 0.32 0.34 15.14%

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