[TSTORE] QoQ TTM Result on 30-Sep-2007 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Sep-2007 [#4]
Profit Trend
QoQ- -10.04%
YoY- 38.43%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 1,960,308 1,968,038 1,947,723 1,954,168 1,824,665 1,741,601 1,642,611 12.52%
PBT 40,886 40,319 54,936 55,126 57,072 59,334 43,493 -4.04%
Tax -15,017 -15,001 -14,736 -14,688 -12,096 -12,146 -12,126 15.33%
NP 25,869 25,318 40,200 40,438 44,976 47,188 31,367 -12.06%
-
NP to SH 25,942 25,388 40,262 40,507 45,030 47,242 31,421 -12.00%
-
Tax Rate 36.73% 37.21% 26.82% 26.64% 21.19% 20.47% 27.88% -
Total Cost 1,934,439 1,942,720 1,907,523 1,913,730 1,779,689 1,694,413 1,611,244 12.97%
-
Net Worth 384,761 386,686 378,699 433,364 356,440 361,512 288,167 21.27%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 384,761 386,686 378,699 433,364 356,440 361,512 288,167 21.27%
NOSH 67,620 68,319 68,605 83,499 67,000 67,698 67,644 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 1.32% 1.29% 2.06% 2.07% 2.46% 2.71% 1.91% -
ROE 6.74% 6.57% 10.63% 9.35% 12.63% 13.07% 10.90% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,898.98 2,880.65 2,839.04 2,340.32 2,723.38 2,572.57 2,428.29 12.54%
EPS 38.36 37.16 58.69 48.51 67.21 69.78 46.45 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.69 5.66 5.52 5.19 5.32 5.34 4.26 21.30%
Adjusted Per Share Value based on latest NOSH - 83,499
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,859.51 2,870.78 2,841.15 2,850.55 2,661.64 2,540.48 2,396.08 12.52%
EPS 37.84 37.03 58.73 59.09 65.69 68.91 45.83 -11.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6125 5.6406 5.5241 6.3215 5.1994 5.2734 4.2035 21.27%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.81 2.95 3.20 3.46 3.90 3.02 2.85 -
P/RPS 0.10 0.10 0.11 0.15 0.14 0.12 0.12 -11.45%
P/EPS 7.32 7.94 5.45 7.13 5.80 4.33 6.14 12.44%
EY 13.65 12.60 18.34 14.02 17.23 23.11 16.30 -11.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.58 0.67 0.73 0.57 0.67 -18.84%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 06/03/08 23/11/07 28/08/07 24/05/07 28/02/07 -
Price 2.90 3.10 2.91 3.40 3.90 3.90 2.85 -
P/RPS 0.10 0.11 0.10 0.15 0.14 0.15 0.12 -11.45%
P/EPS 7.56 8.34 4.96 7.01 5.80 5.59 6.14 14.89%
EY 13.23 11.99 20.17 14.27 17.23 17.89 16.30 -12.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.53 0.66 0.73 0.73 0.67 -16.64%

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