[TSTORE] YoY Annualized Quarter Result on 30-Jun-2015 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -30.54%
YoY- -12.92%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,483,438 1,618,890 1,710,302 1,812,193 1,738,992 1,760,546 1,730,830 -2.53%
PBT 18,624 30,880 38,681 36,933 29,473 26,993 23,454 -3.76%
Tax -8,000 -11,752 -16,712 -15,662 -12,921 -10,792 -8,217 -0.44%
NP 10,624 19,128 21,969 21,270 16,552 16,201 15,237 -5.82%
-
NP to SH 10,629 19,134 21,973 21,273 16,554 16,202 15,242 -5.82%
-
Tax Rate 42.96% 38.06% 43.20% 42.41% 43.84% 39.98% 35.03% -
Total Cost 1,472,814 1,599,762 1,688,333 1,790,922 1,722,440 1,744,345 1,715,593 -2.50%
-
Net Worth 474,883 470,355 452,687 434,825 410,776 413,305 400,462 2.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 474,883 470,355 452,687 434,825 410,776 413,305 400,462 2.87%
NOSH 68,724 68,665 68,381 68,476 68,462 68,655 68,455 0.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.72% 1.18% 1.28% 1.17% 0.95% 0.92% 0.88% -
ROE 2.24% 4.07% 4.85% 4.89% 4.03% 3.92% 3.81% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,158.54 2,357.66 2,501.11 2,646.45 2,540.06 2,564.33 2,528.42 -2.59%
EPS 15.47 27.87 32.13 31.07 24.13 23.60 22.27 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.91 6.85 6.62 6.35 6.00 6.02 5.85 2.81%
Adjusted Per Share Value based on latest NOSH - 72,124
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 2,163.90 2,361.48 2,494.82 2,643.45 2,536.67 2,568.11 2,524.77 -2.53%
EPS 15.51 27.91 32.05 31.03 24.15 23.63 22.23 -5.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9271 6.8611 6.6034 6.3428 5.992 6.0289 5.8416 2.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.60 2.81 2.72 2.14 2.40 2.49 2.45 -
P/RPS 0.12 0.12 0.11 0.08 0.09 0.10 0.10 3.08%
P/EPS 16.81 10.08 8.46 6.89 9.93 10.55 11.00 7.31%
EY 5.95 9.92 11.81 14.52 10.08 9.48 9.09 -6.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.41 0.34 0.40 0.41 0.42 -1.65%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 26/08/13 28/08/12 24/08/11 25/08/10 -
Price 2.84 2.76 2.83 2.20 2.02 2.43 2.43 -
P/RPS 0.13 0.12 0.11 0.08 0.08 0.09 0.10 4.46%
P/EPS 18.36 9.90 8.81 7.08 8.35 10.30 10.91 9.05%
EY 5.45 10.10 11.35 14.12 11.97 9.71 9.16 -8.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.43 0.35 0.34 0.40 0.42 -0.40%

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