[TSTORE] QoQ TTM Result on 31-Mar-2007 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Mar-2007 [#2]
Profit Trend
QoQ- 50.35%
YoY- 46.48%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,947,723 1,954,168 1,824,665 1,741,601 1,642,611 1,549,216 1,582,770 14.79%
PBT 54,936 55,126 57,072 59,334 43,493 41,083 45,401 13.51%
Tax -14,736 -14,688 -12,096 -12,146 -12,126 -11,868 -13,123 8.01%
NP 40,200 40,438 44,976 47,188 31,367 29,215 32,278 15.71%
-
NP to SH 40,262 40,507 45,030 47,242 31,421 29,262 32,278 15.82%
-
Tax Rate 26.82% 26.64% 21.19% 20.47% 27.88% 28.89% 28.90% -
Total Cost 1,907,523 1,913,730 1,779,689 1,694,413 1,611,244 1,520,001 1,550,492 14.77%
-
Net Worth 378,699 433,364 356,440 361,512 288,167 201,610 258,691 28.83%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 378,699 433,364 356,440 361,512 288,167 201,610 258,691 28.83%
NOSH 68,605 83,499 67,000 67,698 67,644 67,203 67,018 1.56%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.06% 2.07% 2.46% 2.71% 1.91% 1.89% 2.04% -
ROE 10.63% 9.35% 12.63% 13.07% 10.90% 14.51% 12.48% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2,839.04 2,340.32 2,723.38 2,572.57 2,428.29 2,305.26 2,361.69 13.01%
EPS 58.69 48.51 67.21 69.78 46.45 43.54 48.16 14.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.52 5.19 5.32 5.34 4.26 3.00 3.86 26.84%
Adjusted Per Share Value based on latest NOSH - 67,698
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 2,841.15 2,850.55 2,661.64 2,540.48 2,396.08 2,259.85 2,308.79 14.79%
EPS 58.73 59.09 65.69 68.91 45.83 42.68 47.08 15.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5241 6.3215 5.1994 5.2734 4.2035 2.9409 3.7735 28.83%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 3.20 3.46 3.90 3.02 2.85 2.88 2.80 -
P/RPS 0.11 0.15 0.14 0.12 0.12 0.12 0.12 -5.62%
P/EPS 5.45 7.13 5.80 4.33 6.14 6.61 5.81 -4.16%
EY 18.34 14.02 17.23 23.11 16.30 15.12 17.20 4.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.67 0.73 0.57 0.67 0.96 0.73 -14.18%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 06/03/08 23/11/07 28/08/07 24/05/07 28/02/07 28/11/06 29/08/06 -
Price 2.91 3.40 3.90 3.90 2.85 2.95 2.85 -
P/RPS 0.10 0.15 0.14 0.15 0.12 0.13 0.12 -11.41%
P/EPS 4.96 7.01 5.80 5.59 6.14 6.78 5.92 -11.09%
EY 20.17 14.27 17.23 17.89 16.30 14.76 16.90 12.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.66 0.73 0.73 0.67 0.98 0.74 -19.90%

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