[TSTORE] QoQ TTM Result on 30-Sep-2008 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Sep-2008 [#4]
Profit Trend
QoQ- 3.75%
YoY- -33.55%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,875,384 1,912,047 1,953,605 2,048,660 1,960,308 1,968,038 1,947,723 -2.49%
PBT 27,166 28,087 27,694 43,501 40,886 40,319 54,936 -37.49%
Tax -11,628 -11,940 -12,431 -16,598 -15,017 -15,001 -14,736 -14.62%
NP 15,538 16,147 15,263 26,903 25,869 25,318 40,200 -46.96%
-
NP to SH 15,544 16,154 15,277 26,916 25,942 25,388 40,262 -47.01%
-
Tax Rate 42.80% 42.51% 44.89% 38.16% 36.73% 37.21% 26.82% -
Total Cost 1,859,846 1,895,900 1,938,342 2,021,757 1,934,439 1,942,720 1,907,523 -1.67%
-
Net Worth 397,194 403,226 394,427 339,772 384,761 386,686 378,699 3.23%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 397,194 403,226 394,427 339,772 384,761 386,686 378,699 3.23%
NOSH 67,550 68,692 68,955 67,954 67,620 68,319 68,605 -1.02%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.83% 0.84% 0.78% 1.31% 1.32% 1.29% 2.06% -
ROE 3.91% 4.01% 3.87% 7.92% 6.74% 6.57% 10.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,776.29 2,783.47 2,833.12 3,014.75 2,898.98 2,880.65 2,839.04 -1.48%
EPS 23.01 23.52 22.15 39.61 38.36 37.16 58.69 -46.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.88 5.87 5.72 5.00 5.69 5.66 5.52 4.30%
Adjusted Per Share Value based on latest NOSH - 67,954
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 2,735.63 2,789.11 2,849.73 2,988.39 2,859.51 2,870.78 2,841.15 -2.49%
EPS 22.67 23.56 22.28 39.26 37.84 37.03 58.73 -47.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7939 5.8819 5.7535 4.9563 5.6125 5.6406 5.5241 3.23%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 2.59 3.10 3.28 2.73 2.81 2.95 3.20 -
P/RPS 0.09 0.11 0.12 0.09 0.10 0.10 0.11 -12.53%
P/EPS 11.26 13.18 14.80 6.89 7.32 7.94 5.45 62.28%
EY 8.88 7.59 6.75 14.51 13.65 12.60 18.34 -38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.57 0.55 0.49 0.52 0.58 -16.83%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 26/05/09 27/02/09 28/11/08 29/08/08 29/05/08 06/03/08 -
Price 2.60 3.36 2.69 3.22 2.90 3.10 2.91 -
P/RPS 0.09 0.12 0.09 0.11 0.10 0.11 0.10 -6.78%
P/EPS 11.30 14.29 12.14 8.13 7.56 8.34 4.96 73.22%
EY 8.85 7.00 8.24 12.30 13.23 11.99 20.17 -42.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.57 0.47 0.64 0.51 0.55 0.53 -11.67%

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