[TSTORE] QoQ TTM Result on 31-Dec-2013 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- 4.15%
YoY- 36.42%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,767,699 1,812,719 1,812,857 1,859,561 1,889,137 1,916,495 1,923,721 -5.47%
PBT 38,071 36,331 33,101 35,921 35,019 32,433 32,000 12.26%
Tax -17,690 -15,033 -14,001 -14,285 -14,245 -15,838 -15,650 8.50%
NP 20,381 21,298 19,100 21,636 20,774 16,595 16,350 15.81%
-
NP to SH 20,386 21,304 19,106 21,643 20,781 16,602 16,358 15.79%
-
Tax Rate 46.47% 41.38% 42.30% 39.77% 40.68% 48.83% 48.91% -
Total Cost 1,747,318 1,791,421 1,793,757 1,837,925 1,868,363 1,899,900 1,907,371 -5.67%
-
Net Worth 409,107 458,103 455,383 444,468 411,967 452,437 438,515 -4.51%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 409,107 458,103 455,383 444,468 411,967 452,437 438,515 -4.51%
NOSH 68,184 69,200 68,788 68,274 68,661 71,249 68,732 -0.53%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.15% 1.17% 1.05% 1.16% 1.10% 0.87% 0.85% -
ROE 4.98% 4.65% 4.20% 4.87% 5.04% 3.67% 3.73% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,592.52 2,619.54 2,635.39 2,723.65 2,751.39 2,689.82 2,798.84 -4.97%
EPS 29.90 30.79 27.77 31.70 30.27 23.30 23.80 16.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.62 6.62 6.51 6.00 6.35 6.38 -4.00%
Adjusted Per Share Value based on latest NOSH - 68,274
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 2,578.55 2,644.22 2,644.42 2,712.55 2,755.69 2,795.60 2,806.14 -5.47%
EPS 29.74 31.08 27.87 31.57 30.31 24.22 23.86 15.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9677 6.6824 6.6427 6.4835 6.0094 6.5997 6.3966 -4.51%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.08 2.72 2.95 2.25 2.05 2.14 2.03 -
P/RPS 0.12 0.10 0.11 0.08 0.07 0.08 0.07 43.19%
P/EPS 10.30 8.84 10.62 7.10 6.77 9.18 8.53 13.38%
EY 9.71 11.32 9.42 14.09 14.76 10.89 11.72 -11.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.41 0.45 0.35 0.34 0.34 0.32 36.40%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 27/11/14 28/08/14 23/05/14 28/02/14 26/11/13 26/08/13 30/05/13 -
Price 3.10 2.83 2.80 3.00 2.60 2.20 2.00 -
P/RPS 0.12 0.11 0.11 0.11 0.09 0.08 0.07 43.19%
P/EPS 10.37 9.19 10.08 9.46 8.59 9.44 8.40 15.06%
EY 9.64 10.88 9.92 10.57 11.64 10.59 11.90 -13.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.42 0.46 0.43 0.35 0.31 41.13%

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