[TSTORE] YoY Annualized Quarter Result on 30-Jun-2009 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -27.41%
YoY- -40.73%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,738,992 1,760,546 1,730,830 1,748,164 1,979,198 1,971,012 1,603,745 1.35%
PBT 29,473 26,993 23,454 30,172 51,952 70,948 49,580 -8.29%
Tax -12,921 -10,792 -8,217 -8,110 -14,737 -14,317 -13,965 -1.28%
NP 16,552 16,201 15,237 22,061 37,214 56,630 35,614 -11.97%
-
NP to SH 16,554 16,202 15,242 22,065 37,229 56,640 35,626 -11.98%
-
Tax Rate 43.84% 39.98% 35.03% 26.88% 28.37% 20.18% 28.17% -
Total Cost 1,722,440 1,744,345 1,715,593 1,726,102 1,941,984 1,914,381 1,568,130 1.57%
-
Net Worth 410,776 413,305 400,462 402,099 389,402 361,589 258,494 8.01%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 410,776 413,305 400,462 402,099 389,402 361,589 258,494 8.01%
NOSH 68,462 68,655 68,455 68,384 68,436 67,967 66,967 0.36%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.95% 0.92% 0.88% 1.26% 1.88% 2.87% 2.22% -
ROE 4.03% 3.92% 3.81% 5.49% 9.56% 15.66% 13.78% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,540.06 2,564.33 2,528.42 2,556.38 2,892.03 2,899.91 2,394.81 0.98%
EPS 24.13 23.60 22.27 32.27 54.40 83.33 53.20 -12.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.02 5.85 5.88 5.69 5.32 3.86 7.62%
Adjusted Per Share Value based on latest NOSH - 67,550
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 2,536.67 2,568.11 2,524.77 2,550.05 2,887.06 2,875.12 2,339.39 1.35%
EPS 24.15 23.63 22.23 32.19 54.31 82.62 51.97 -11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.992 6.0289 5.8416 5.8654 5.6802 5.2745 3.7707 8.01%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.40 2.49 2.45 2.59 2.81 3.90 2.80 -
P/RPS 0.09 0.10 0.10 0.10 0.10 0.13 0.12 -4.67%
P/EPS 9.93 10.55 11.00 8.03 5.17 4.68 5.26 11.16%
EY 10.08 9.48 9.09 12.46 19.36 21.37 19.00 -10.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.44 0.49 0.73 0.73 -9.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 28/08/09 29/08/08 28/08/07 29/08/06 -
Price 2.02 2.43 2.43 2.60 2.90 3.90 2.85 -
P/RPS 0.08 0.09 0.10 0.10 0.10 0.13 0.12 -6.52%
P/EPS 8.35 10.30 10.91 8.06 5.33 4.68 5.36 7.66%
EY 11.97 9.71 9.16 12.41 18.76 21.37 18.67 -7.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.42 0.44 0.51 0.73 0.74 -12.14%

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