[TSTORE] QoQ TTM Result on 31-Mar-2009 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
31-Mar-2009 [#2]
Profit Trend
QoQ- 5.74%
YoY- -36.37%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 1,815,187 1,841,590 1,875,384 1,912,047 1,953,605 2,048,660 1,960,308 -4.98%
PBT 7,480 13,415 27,166 28,087 27,694 43,501 40,886 -67.67%
Tax -9,206 -11,471 -11,628 -11,940 -12,431 -16,598 -15,017 -27.77%
NP -1,726 1,944 15,538 16,147 15,263 26,903 25,869 -
-
NP to SH -1,717 1,953 15,544 16,154 15,277 26,916 25,942 -
-
Tax Rate 123.07% 85.51% 42.80% 42.51% 44.89% 38.16% 36.73% -
Total Cost 1,816,913 1,839,646 1,859,846 1,895,900 1,938,342 2,021,757 1,934,439 -4.08%
-
Net Worth 387,899 397,256 397,194 403,226 394,427 339,772 384,761 0.54%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 387,899 397,256 397,194 403,226 394,427 339,772 384,761 0.54%
NOSH 67,933 68,140 67,550 68,692 68,955 67,954 67,620 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -0.10% 0.11% 0.83% 0.84% 0.78% 1.31% 1.32% -
ROE -0.44% 0.49% 3.91% 4.01% 3.87% 7.92% 6.74% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,672.01 2,702.66 2,776.29 2,783.47 2,833.12 3,014.75 2,898.98 -5.27%
EPS -2.53 2.87 23.01 23.52 22.15 39.61 38.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 5.83 5.88 5.87 5.72 5.00 5.69 0.23%
Adjusted Per Share Value based on latest NOSH - 68,692
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 2,647.82 2,686.33 2,735.63 2,789.11 2,849.73 2,988.39 2,859.51 -4.98%
EPS -2.50 2.85 22.67 23.56 22.28 39.26 37.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6583 5.7948 5.7939 5.8819 5.7535 4.9563 5.6125 0.54%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 2.70 2.60 2.59 3.10 3.28 2.73 2.81 -
P/RPS 0.10 0.10 0.09 0.11 0.12 0.09 0.10 0.00%
P/EPS -106.83 90.71 11.26 13.18 14.80 6.89 7.32 -
EY -0.94 1.10 8.88 7.59 6.75 14.51 13.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.44 0.53 0.57 0.55 0.49 -2.73%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 26/05/09 27/02/09 28/11/08 29/08/08 -
Price 2.65 3.33 2.60 3.36 2.69 3.22 2.90 -
P/RPS 0.10 0.12 0.09 0.12 0.09 0.11 0.10 0.00%
P/EPS -104.85 116.18 11.30 14.29 12.14 8.13 7.56 -
EY -0.95 0.86 8.85 7.00 8.24 12.30 13.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.57 0.44 0.57 0.47 0.64 0.51 -6.63%

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