[TSTORE] YoY Annualized Quarter Result on 31-Dec-2012 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- 63.85%
YoY- 123.24%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,434,776 1,601,468 1,744,560 1,862,864 1,790,500 1,792,752 1,697,560 -2.76%
PBT 21,012 36,740 39,940 36,332 20,920 16,112 8,628 15.98%
Tax -8,444 -14,152 -15,092 -14,932 -11,336 -8,076 -4,556 10.82%
NP 12,568 22,588 24,848 21,400 9,584 8,036 4,072 20.65%
-
NP to SH 12,576 22,596 24,852 21,404 9,588 8,040 4,076 20.64%
-
Tax Rate 40.19% 38.52% 37.79% 41.10% 54.19% 50.12% 52.80% -
Total Cost 1,422,208 1,578,880 1,719,712 1,841,464 1,780,916 1,784,716 1,693,488 -2.86%
-
Net Worth 469,549 465,698 444,468 428,079 413,351 407,544 387,899 3.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 469,549 465,698 444,468 428,079 413,351 407,544 387,899 3.23%
NOSH 68,347 68,890 68,274 68,602 68,891 69,310 67,933 0.10%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 0.88% 1.41% 1.42% 1.15% 0.54% 0.45% 0.24% -
ROE 2.68% 4.85% 5.59% 5.00% 2.32% 1.97% 1.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,099.23 2,324.67 2,555.21 2,715.44 2,599.00 2,586.56 2,498.86 -2.86%
EPS 18.40 32.80 36.40 31.20 14.00 11.60 6.00 20.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.87 6.76 6.51 6.24 6.00 5.88 5.71 3.12%
Adjusted Per Share Value based on latest NOSH - 68,602
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 2,092.91 2,336.07 2,544.80 2,717.37 2,611.81 2,615.09 2,476.24 -2.76%
EPS 18.34 32.96 36.25 31.22 13.99 11.73 5.95 20.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8493 6.7932 6.4835 6.2444 6.0296 5.9449 5.6583 3.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.80 2.80 2.25 2.00 2.40 2.60 2.70 -
P/RPS 0.13 0.12 0.09 0.07 0.09 0.10 0.11 2.82%
P/EPS 15.22 8.54 6.18 6.41 17.24 22.41 45.00 -16.52%
EY 6.57 11.71 16.18 15.60 5.80 4.46 2.22 19.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.41 0.35 0.32 0.40 0.44 0.47 -2.24%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 2.76 2.72 3.00 2.00 2.40 2.95 2.65 -
P/RPS 0.13 0.12 0.12 0.07 0.09 0.11 0.11 2.82%
P/EPS 15.00 8.29 8.24 6.41 17.24 25.43 44.17 -16.46%
EY 6.67 12.06 12.13 15.60 5.80 3.93 2.26 19.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.40 0.46 0.32 0.40 0.50 0.46 -2.30%

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