[TSTORE] YoY Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 43.76%
YoY- 27.25%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,490,938 1,748,866 1,791,976 1,944,536 1,820,282 1,867,364 1,828,224 -3.33%
PBT 24,826 43,996 45,478 49,314 38,990 36,260 32,390 -4.33%
Tax -10,062 -16,456 -18,060 -18,548 -14,812 -12,822 -11,304 -1.91%
NP 14,764 27,540 27,418 30,766 24,178 23,438 21,086 -5.76%
-
NP to SH 14,770 27,548 27,424 30,770 24,180 23,440 21,088 -5.75%
-
Tax Rate 40.53% 37.40% 39.71% 37.61% 37.99% 35.36% 34.90% -
Total Cost 1,476,174 1,721,326 1,764,558 1,913,770 1,796,104 1,843,926 1,807,138 -3.31%
-
Net Worth 474,554 471,468 453,867 436,250 410,850 412,598 400,535 2.86%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 474,554 471,468 453,867 436,250 410,850 412,598 400,535 2.86%
NOSH 68,379 68,527 68,560 68,377 68,475 68,538 68,467 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.99% 1.57% 1.53% 1.58% 1.33% 1.26% 1.15% -
ROE 3.11% 5.84% 6.04% 7.05% 5.89% 5.68% 5.26% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,180.38 2,552.07 2,613.73 2,843.81 2,658.31 2,724.57 2,670.21 -3.31%
EPS 21.60 40.20 40.00 45.00 35.20 34.20 30.80 -5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.94 6.88 6.62 6.38 6.00 6.02 5.85 2.88%
Adjusted Per Share Value based on latest NOSH - 68,732
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,174.84 2,551.08 2,613.96 2,836.50 2,655.25 2,723.93 2,666.84 -3.33%
EPS 21.55 40.18 40.00 44.88 35.27 34.19 30.76 -5.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9223 6.8773 6.6206 6.3636 5.9931 6.0186 5.8426 2.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.76 2.99 2.95 2.03 2.50 2.50 2.59 -
P/RPS 0.13 0.12 0.11 0.07 0.09 0.09 0.10 4.46%
P/EPS 12.78 7.44 7.38 4.51 7.08 7.31 8.41 7.21%
EY 7.83 13.44 13.56 22.17 14.12 13.68 11.89 -6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.32 0.42 0.42 0.44 -1.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 23/05/14 30/05/13 30/05/12 26/05/11 31/05/10 -
Price 2.72 2.76 2.80 2.00 2.25 2.49 2.45 -
P/RPS 0.12 0.11 0.11 0.07 0.08 0.09 0.09 4.90%
P/EPS 12.59 6.87 7.00 4.44 6.37 7.28 7.95 7.95%
EY 7.94 14.57 14.29 22.50 15.69 13.73 12.57 -7.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.31 0.38 0.41 0.42 -1.22%

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