[TSTORE] QoQ TTM Result on 31-Dec-2012 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 22.88%
YoY- 47.16%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,889,137 1,916,495 1,923,721 1,879,684 1,861,593 1,846,370 1,838,995 1.80%
PBT 35,019 32,433 32,000 30,691 26,838 25,861 25,366 23.96%
Tax -14,245 -15,838 -15,650 -14,833 -13,934 -15,364 -14,762 -2.34%
NP 20,774 16,595 16,350 15,858 12,904 10,497 10,604 56.50%
-
NP to SH 20,781 16,602 16,358 15,865 12,911 10,506 10,613 56.44%
-
Tax Rate 40.68% 48.83% 48.91% 48.33% 51.92% 59.41% 58.20% -
Total Cost 1,868,363 1,899,900 1,907,371 1,863,826 1,848,689 1,835,873 1,828,391 1.45%
-
Net Worth 411,967 452,437 438,515 428,079 412,444 409,714 410,166 0.29%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 411,967 452,437 438,515 428,079 412,444 409,714 410,166 0.29%
NOSH 68,661 71,249 68,732 68,602 68,740 68,285 68,361 0.29%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.10% 0.87% 0.85% 0.84% 0.69% 0.57% 0.58% -
ROE 5.04% 3.67% 3.73% 3.71% 3.13% 2.56% 2.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,751.39 2,689.82 2,798.84 2,739.96 2,708.14 2,703.89 2,690.12 1.51%
EPS 30.27 23.30 23.80 23.13 18.78 15.39 15.52 56.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.35 6.38 6.24 6.00 6.00 6.00 0.00%
Adjusted Per Share Value based on latest NOSH - 68,602
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,755.69 2,795.60 2,806.14 2,741.90 2,715.51 2,693.31 2,682.55 1.80%
EPS 30.31 24.22 23.86 23.14 18.83 15.33 15.48 56.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0094 6.5997 6.3966 6.2444 6.0163 5.9765 5.9831 0.29%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.05 2.14 2.03 2.00 2.20 2.40 2.50 -
P/RPS 0.07 0.08 0.07 0.07 0.08 0.09 0.09 -15.41%
P/EPS 6.77 9.18 8.53 8.65 11.71 15.60 16.10 -43.84%
EY 14.76 10.89 11.72 11.56 8.54 6.41 6.21 78.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.32 0.32 0.37 0.40 0.42 -13.12%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 30/05/13 28/02/13 30/11/12 28/08/12 30/05/12 -
Price 2.60 2.20 2.00 2.00 2.05 2.02 2.25 -
P/RPS 0.09 0.08 0.07 0.07 0.08 0.07 0.08 8.16%
P/EPS 8.59 9.44 8.40 8.65 10.91 13.13 14.49 -29.40%
EY 11.64 10.59 11.90 11.56 9.16 7.62 6.90 41.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.31 0.32 0.34 0.34 0.38 8.58%

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