[TSTORE] YoY Cumulative Quarter Result on 30-Jun-2007 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
30-Jun-2007 [#3]
Profit Trend
QoQ- 3.43%
YoY- 58.98%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Revenue 1,298,123 1,311,123 1,484,399 1,478,259 1,202,809 844,268 865,170 5.55%
PBT 17,591 22,629 38,964 53,211 37,185 26,709 22,013 -2.94%
Tax -6,163 -6,083 -11,053 -10,738 -10,474 -9,663 -6,932 -1.55%
NP 11,428 16,546 27,911 42,473 26,711 17,046 15,081 -3.63%
-
NP to SH 11,432 16,549 27,922 42,480 26,720 17,046 15,081 -3.62%
-
Tax Rate 35.03% 26.88% 28.37% 20.18% 28.17% 36.18% 31.49% -
Total Cost 1,286,695 1,294,577 1,456,488 1,435,786 1,176,098 827,222 850,089 5.68%
-
Net Worth 400,462 402,099 389,402 361,589 258,494 183,102 161,270 12.89%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Net Worth 400,462 402,099 389,402 361,589 258,494 183,102 161,270 12.89%
NOSH 68,455 68,384 68,436 67,968 66,967 62,279 62,266 1.27%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
NP Margin 0.88% 1.26% 1.88% 2.87% 2.22% 2.02% 1.74% -
ROE 2.85% 4.12% 7.17% 11.75% 10.34% 9.31% 9.35% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
RPS 1,896.31 1,917.29 2,169.02 2,174.93 1,796.11 1,355.60 1,389.46 4.23%
EPS 16.70 24.20 40.80 62.50 39.90 27.37 24.22 -4.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.85 5.88 5.69 5.32 3.86 2.94 2.59 11.47%
Adjusted Per Share Value based on latest NOSH - 67,000
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
RPS 1,893.58 1,912.54 2,165.30 2,156.34 1,754.54 1,231.54 1,262.03 5.55%
EPS 16.68 24.14 40.73 61.97 38.98 24.87 22.00 -3.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8416 5.8654 5.6802 5.2745 3.7707 2.6709 2.3525 12.89%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/12/03 31/12/02 -
Price 2.45 2.59 2.81 3.90 2.80 2.80 2.30 -
P/RPS 0.13 0.14 0.13 0.18 0.16 0.21 0.17 -3.51%
P/EPS 14.67 10.70 6.89 6.24 7.02 10.23 9.50 5.96%
EY 6.82 9.34 14.52 16.03 14.25 9.78 10.53 -5.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.49 0.73 0.73 0.95 0.89 -9.52%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 CAGR
Date 25/08/10 28/08/09 29/08/08 28/08/07 29/08/06 27/02/04 27/02/03 -
Price 2.43 2.60 2.90 3.90 2.85 3.10 2.24 -
P/RPS 0.13 0.14 0.13 0.18 0.16 0.23 0.16 -2.73%
P/EPS 14.55 10.74 7.11 6.24 7.14 11.33 9.25 6.22%
EY 6.87 9.31 14.07 16.03 14.00 8.83 10.81 -5.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.51 0.73 0.74 1.05 0.86 -9.11%

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