[TSTORE] QoQ TTM Result on 30-Sep-2011 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Sep-2011 [#4]
Profit Trend
QoQ- 117.08%
YoY- 155.57%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,846,370 1,838,995 1,861,975 1,862,538 1,838,768 1,836,051 1,840,278 0.22%
PBT 25,861 25,366 25,203 24,001 14,051 13,332 13,268 56.10%
Tax -15,364 -14,762 -14,430 -13,615 -9,283 -8,110 -8,232 51.64%
NP 10,497 10,604 10,773 10,386 4,768 5,222 5,036 63.24%
-
NP to SH 10,506 10,613 10,781 10,394 4,788 5,244 5,058 62.86%
-
Tax Rate 59.41% 58.20% 57.26% 56.73% 66.07% 60.83% 62.04% -
Total Cost 1,835,873 1,828,391 1,851,202 1,852,152 1,834,000 1,830,829 1,835,242 0.02%
-
Net Worth 409,714 410,166 413,351 409,886 433,439 411,649 407,544 0.35%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 409,714 410,166 413,351 409,886 433,439 411,649 407,544 0.35%
NOSH 68,285 68,361 68,891 68,542 71,999 68,380 69,310 -0.98%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 0.57% 0.58% 0.58% 0.56% 0.26% 0.28% 0.27% -
ROE 2.56% 2.59% 2.61% 2.54% 1.10% 1.27% 1.24% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,703.89 2,690.12 2,702.75 2,717.33 2,553.84 2,685.06 2,655.13 1.22%
EPS 15.39 15.52 15.65 15.16 6.65 7.67 7.30 64.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.00 6.00 5.98 6.02 6.02 5.88 1.35%
Adjusted Per Share Value based on latest NOSH - 68,542
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2,693.31 2,682.55 2,716.07 2,716.89 2,682.22 2,678.25 2,684.42 0.22%
EPS 15.33 15.48 15.73 15.16 6.98 7.65 7.38 62.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9765 5.9831 6.0296 5.979 6.3226 6.0047 5.9449 0.35%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.40 2.50 2.40 2.40 2.49 2.50 2.60 -
P/RPS 0.09 0.09 0.09 0.09 0.10 0.09 0.10 -6.78%
P/EPS 15.60 16.10 15.34 15.83 37.44 32.60 35.63 -42.36%
EY 6.41 6.21 6.52 6.32 2.67 3.07 2.81 73.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.40 0.40 0.41 0.42 0.44 -6.16%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 30/05/12 29/02/12 30/11/11 24/08/11 26/05/11 28/02/11 -
Price 2.02 2.25 2.40 2.42 2.43 2.49 2.95 -
P/RPS 0.07 0.08 0.09 0.09 0.10 0.09 0.11 -26.03%
P/EPS 13.13 14.49 15.34 15.96 36.54 32.47 40.42 -52.77%
EY 7.62 6.90 6.52 6.27 2.74 3.08 2.47 112.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.38 0.40 0.40 0.40 0.41 0.50 -22.68%

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