[TSTORE] QoQ TTM Result on 31-Dec-2004 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#1]
Profit Trend
QoQ- 7.19%
YoY- 2.38%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,470,749 1,090,789 773,721 705,509 659,050 912,111 1,164,364 16.83%
PBT 43,561 35,375 31,346 30,160 28,685 33,564 37,240 11.00%
Tax -13,147 -10,520 -10,083 -6,757 -6,851 -8,955 -10,241 18.10%
NP 30,414 24,855 21,263 23,403 21,834 24,609 26,999 8.25%
-
NP to SH 30,414 24,855 21,263 23,403 21,834 24,609 26,999 8.25%
-
Tax Rate 30.18% 29.74% 32.17% 22.40% 23.88% 26.68% 27.50% -
Total Cost 1,440,335 1,065,934 752,458 682,106 637,216 887,502 1,137,365 17.03%
-
Net Worth 220,754 222,297 220,025 211,703 136,857 135,948 136,978 37.41%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,013 - - - - - - -
Div Payout % 13.20% - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 220,754 222,297 220,025 211,703 136,857 135,948 136,978 37.41%
NOSH 66,895 67,773 68,543 68,512 68,428 67,974 68,489 -1.55%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.07% 2.28% 2.75% 3.32% 3.31% 2.70% 2.32% -
ROE 13.78% 11.18% 9.66% 11.05% 15.95% 18.10% 19.71% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,198.58 1,609.46 1,128.80 1,029.75 963.12 1,341.85 1,700.07 18.68%
EPS 45.47 36.67 31.02 34.16 31.91 36.20 39.42 9.97%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.28 3.21 3.09 2.00 2.00 2.00 39.59%
Adjusted Per Share Value based on latest NOSH - 68,512
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,145.39 1,591.14 1,128.63 1,029.13 961.36 1,330.50 1,698.46 16.83%
EPS 44.36 36.26 31.02 34.14 31.85 35.90 39.38 8.25%
DPS 5.85 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2202 3.2427 3.2095 3.0881 1.9963 1.9831 1.9981 37.42%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.44 2.41 2.55 2.55 2.68 2.60 2.78 -
P/RPS 0.11 0.15 0.23 0.25 0.28 0.19 0.16 -22.08%
P/EPS 5.37 6.57 8.22 7.47 8.40 7.18 7.05 -16.58%
EY 18.63 15.22 12.17 13.40 11.91 13.92 14.18 19.93%
DY 2.46 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.73 0.79 0.83 1.34 1.30 1.39 -34.28%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 01/09/05 26/05/05 23/02/05 26/11/04 27/08/04 28/05/04 -
Price 2.45 2.45 2.51 2.50 2.64 2.62 2.60 -
P/RPS 0.11 0.15 0.22 0.24 0.27 0.20 0.15 -18.66%
P/EPS 5.39 6.68 8.09 7.32 8.27 7.24 6.60 -12.61%
EY 18.56 14.97 12.36 13.66 12.09 13.82 15.16 14.42%
DY 2.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.75 0.78 0.81 1.32 1.31 1.30 -31.29%

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