[TSTORE] QoQ TTM Result on 30-Jun-2015 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -10.71%
YoY- -14.3%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 1,506,363 1,593,654 1,635,327 1,699,140 1,746,144 1,731,926 1,767,699 -10.10%
PBT 15,269 20,921 24,853 32,218 37,329 37,271 38,071 -45.58%
Tax -8,962 -10,731 -12,158 -13,968 -16,887 -17,455 -17,690 -36.42%
NP 6,307 10,190 12,695 18,250 20,442 19,816 20,381 -54.21%
-
NP to SH 6,313 10,197 12,702 18,258 20,449 19,822 20,386 -54.19%
-
Tax Rate 58.69% 51.29% 48.92% 43.35% 45.24% 46.83% 46.47% -
Total Cost 1,500,056 1,583,464 1,622,632 1,680,890 1,725,702 1,712,110 1,747,318 -9.66%
-
Net Worth 474,718 469,549 479,707 494,056 469,747 465,698 409,107 10.41%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 474,718 469,549 479,707 494,056 469,747 465,698 409,107 10.41%
NOSH 68,403 68,347 70,235 72,124 68,277 68,890 68,184 0.21%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.42% 0.64% 0.78% 1.07% 1.17% 1.14% 1.15% -
ROE 1.33% 2.17% 2.65% 3.70% 4.35% 4.26% 4.98% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2,202.18 2,331.68 2,328.36 2,355.83 2,557.43 2,514.04 2,592.52 -10.29%
EPS 9.23 14.92 18.08 25.31 29.95 28.77 29.90 -54.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.94 6.87 6.83 6.85 6.88 6.76 6.00 10.17%
Adjusted Per Share Value based on latest NOSH - 72,124
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 2,197.34 2,324.67 2,385.46 2,478.54 2,547.11 2,526.37 2,578.55 -10.10%
EPS 9.21 14.87 18.53 26.63 29.83 28.91 29.74 -54.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9247 6.8493 6.9975 7.2068 6.8522 6.7932 5.9677 10.41%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 2.76 2.80 2.76 2.81 2.99 2.80 3.08 -
P/RPS 0.13 0.12 0.12 0.12 0.12 0.11 0.12 5.47%
P/EPS 29.91 18.77 15.26 11.10 9.98 9.73 10.30 103.40%
EY 3.34 5.33 6.55 9.01 10.02 10.28 9.71 -50.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.40 0.41 0.43 0.41 0.51 -14.94%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 23/05/16 29/02/16 30/11/15 28/08/15 28/05/15 27/02/15 27/11/14 -
Price 2.72 2.76 2.76 2.76 2.76 2.72 3.10 -
P/RPS 0.12 0.12 0.12 0.12 0.11 0.11 0.12 0.00%
P/EPS 29.47 18.50 15.26 10.90 9.22 9.45 10.37 100.50%
EY 3.39 5.41 6.55 9.17 10.85 10.58 9.64 -50.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.40 0.40 0.40 0.40 0.52 -17.43%

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