[TSTORE] YoY Annualized Quarter Result on 31-Dec-2010 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
31-Dec-2010 [#1]
Profit Trend
QoQ- 97.69%
YoY- 97.25%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,744,560 1,862,864 1,790,500 1,792,752 1,697,560 1,803,172 2,183,392 -3.66%
PBT 39,940 36,332 20,920 16,112 8,628 32,368 95,596 -13.52%
Tax -15,092 -14,932 -11,336 -8,076 -4,556 -13,616 -30,284 -10.94%
NP 24,848 21,400 9,584 8,036 4,072 18,752 65,312 -14.86%
-
NP to SH 24,852 21,404 9,588 8,040 4,076 18,756 65,312 -14.86%
-
Tax Rate 37.79% 41.10% 54.19% 50.12% 52.80% 42.07% 31.68% -
Total Cost 1,719,712 1,841,464 1,780,916 1,784,716 1,693,488 1,784,420 2,118,080 -3.40%
-
Net Worth 444,468 428,079 413,351 407,544 387,899 394,427 378,699 2.70%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 444,468 428,079 413,351 407,544 387,899 394,427 378,699 2.70%
NOSH 68,274 68,602 68,891 69,310 67,933 68,955 68,605 -0.08%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.42% 1.15% 0.54% 0.45% 0.24% 1.04% 2.99% -
ROE 5.59% 5.00% 2.32% 1.97% 1.05% 4.76% 17.25% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,555.21 2,715.44 2,599.00 2,586.56 2,498.86 2,614.96 3,182.55 -3.58%
EPS 36.40 31.20 14.00 11.60 6.00 27.20 95.20 -14.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.51 6.24 6.00 5.88 5.71 5.72 5.52 2.78%
Adjusted Per Share Value based on latest NOSH - 69,310
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 2,544.80 2,717.37 2,611.81 2,615.09 2,476.24 2,630.29 3,184.92 -3.66%
EPS 36.25 31.22 13.99 11.73 5.95 27.36 95.27 -14.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4835 6.2444 6.0296 5.9449 5.6583 5.7535 5.5241 2.70%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.25 2.00 2.40 2.60 2.70 3.28 3.20 -
P/RPS 0.09 0.07 0.09 0.10 0.11 0.13 0.10 -1.73%
P/EPS 6.18 6.41 17.24 22.41 45.00 12.06 3.36 10.67%
EY 16.18 15.60 5.80 4.46 2.22 8.29 29.75 -9.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.40 0.44 0.47 0.57 0.58 -8.06%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 06/03/08 -
Price 3.00 2.00 2.40 2.95 2.65 2.69 2.91 -
P/RPS 0.12 0.07 0.09 0.11 0.11 0.10 0.09 4.90%
P/EPS 8.24 6.41 17.24 25.43 44.17 9.89 3.06 17.93%
EY 12.13 15.60 5.80 3.93 2.26 10.11 32.71 -15.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.32 0.40 0.50 0.46 0.47 0.53 -2.33%

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