[TSTORE] YoY Annualized Quarter Result on 30-Sep-2004

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004
Profit Trend
QoQ- 13.24%
YoY- 16.22%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 30/09/04 CAGR
Revenue 1,992,939 1,382,553 1,044,378 90.82%
PBT 52,357 37,860 17,592 197.61%
Tax -15,938 -11,409 -5,584 185.42%
NP 36,419 26,451 12,008 203.28%
-
NP to SH 36,419 26,451 12,008 203.28%
-
Tax Rate 30.44% 30.13% 31.74% -
Total Cost 1,956,520 1,356,102 1,032,370 89.51%
-
Net Worth 220,640 221,975 199,905 10.37%
Dividend
30/09/05 30/06/05 30/09/04 CAGR
Div 4,011 - - -
Div Payout % 11.02% - - -
Equity
30/09/05 30/06/05 30/09/04 CAGR
Net Worth 220,640 221,975 199,905 10.37%
NOSH 66,860 67,675 68,227 -2.00%
Ratio Analysis
30/09/05 30/06/05 30/09/04 CAGR
NP Margin 1.83% 1.91% 1.15% -
ROE 16.51% 11.92% 6.01% -
Per Share
30/09/05 30/06/05 30/09/04 CAGR
RPS 2,980.74 2,042.92 1,530.73 94.72%
EPS 54.47 39.09 17.60 209.48%
DPS 6.00 0.00 0.00 -
NAPS 3.30 3.28 2.93 12.62%
Adjusted Per Share Value based on latest NOSH - 68,428
30/09/05 30/06/05 30/09/04 CAGR
RPS 2,907.11 2,016.73 1,523.44 90.82%
EPS 53.12 38.58 17.52 203.19%
DPS 5.85 0.00 0.00 -
NAPS 3.2185 3.238 2.916 10.37%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 30/09/04 CAGR
Date 30/09/05 30/06/05 30/09/04 -
Price 2.44 2.41 2.68 -
P/RPS 0.08 0.12 0.18 -55.55%
P/EPS 4.48 6.17 15.23 -70.58%
EY 22.32 16.22 6.57 239.72%
DY 2.46 0.00 0.00 -
P/NAPS 0.74 0.73 0.91 -18.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 30/09/04 CAGR
Date 29/11/05 01/09/05 26/11/04 -
Price 2.45 2.45 2.64 -
P/RPS 0.08 0.12 0.17 -52.94%
P/EPS 4.50 6.27 15.00 -70.00%
EY 22.23 15.95 6.67 233.28%
DY 2.45 0.00 0.00 -
P/NAPS 0.74 0.75 0.90 -17.77%

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