[TSTORE] YoY Annualized Quarter Result on 31-Dec-2006 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- 126.54%
YoY- 14.98%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Revenue 1,697,560 1,803,172 2,183,392 2,209,172 1,835,592 1,541,648 1,009,012 8.31%
PBT 8,628 32,368 95,596 96,356 86,716 78,512 14,704 -7.86%
Tax -4,556 -13,616 -30,284 -30,092 -29,060 -24,716 -5,144 -1.84%
NP 4,072 18,752 65,312 66,264 57,656 53,796 9,560 -12.28%
-
NP to SH 4,076 18,756 65,312 66,292 57,656 53,796 9,560 -12.27%
-
Tax Rate 52.80% 42.07% 31.68% 31.23% 33.51% 31.48% 34.98% -
Total Cost 1,693,488 1,784,420 2,118,080 2,142,908 1,777,936 1,487,852 999,452 8.43%
-
Net Worth 387,899 394,427 378,699 288,167 247,761 211,654 124,479 19.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Net Worth 387,899 394,427 378,699 288,167 247,761 211,654 124,479 19.07%
NOSH 67,933 68,955 68,605 67,644 66,423 68,496 62,239 1.35%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
NP Margin 0.24% 1.04% 2.99% 3.00% 3.14% 3.49% 0.95% -
ROE 1.05% 4.76% 17.25% 23.00% 23.27% 25.42% 7.68% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 2,498.86 2,614.96 3,182.55 3,265.84 2,763.45 2,250.70 1,621.17 6.87%
EPS 6.00 27.20 95.20 98.00 86.80 78.40 14.00 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 5.72 5.52 4.26 3.73 3.09 2.00 17.48%
Adjusted Per Share Value based on latest NOSH - 67,644
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 2,476.24 2,630.29 3,184.92 3,222.53 2,677.58 2,248.81 1,471.85 8.31%
EPS 5.95 27.36 95.27 96.70 84.10 78.47 13.95 -12.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6583 5.7535 5.5241 4.2035 3.6141 3.0874 1.8158 19.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 -
Price 2.70 3.28 3.20 2.85 2.60 2.55 2.27 -
P/RPS 0.11 0.13 0.10 0.09 0.09 0.11 0.14 -3.63%
P/EPS 45.00 12.06 3.36 2.91 3.00 3.25 14.78 18.65%
EY 2.22 8.29 29.75 34.39 33.38 30.80 6.77 -15.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.58 0.67 0.70 0.83 1.14 -12.72%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 25/02/10 27/02/09 06/03/08 28/02/07 24/02/06 23/02/05 03/09/03 -
Price 2.65 2.69 2.91 2.85 2.64 2.50 2.59 -
P/RPS 0.11 0.10 0.09 0.09 0.10 0.11 0.16 -5.59%
P/EPS 44.17 9.89 3.06 2.91 3.04 3.18 16.86 15.94%
EY 2.26 10.11 32.71 34.39 32.88 31.42 5.93 -13.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.53 0.67 0.71 0.81 1.30 -14.75%

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