[TSTORE] YoY Cumulative Quarter Result on 30-Jun-2010 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- 8.42%
YoY- -30.92%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,359,145 1,304,244 1,320,410 1,298,123 1,311,123 1,484,399 1,478,259 -1.38%
PBT 27,700 22,105 20,245 17,591 22,629 38,964 53,211 -10.30%
Tax -11,747 -9,691 -8,094 -6,163 -6,083 -11,053 -10,738 1.50%
NP 15,953 12,414 12,151 11,428 16,546 27,911 42,473 -15.04%
-
NP to SH 15,955 12,416 12,152 11,432 16,549 27,922 42,480 -15.04%
-
Tax Rate 42.41% 43.84% 39.98% 35.03% 26.88% 28.37% 20.18% -
Total Cost 1,343,192 1,291,830 1,308,259 1,286,695 1,294,577 1,456,488 1,435,786 -1.10%
-
Net Worth 434,825 410,776 413,305 400,462 402,099 389,402 361,589 3.11%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 434,825 410,776 413,305 400,462 402,099 389,402 361,589 3.11%
NOSH 68,476 68,462 68,655 68,455 68,384 68,436 67,968 0.12%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.17% 0.95% 0.92% 0.88% 1.26% 1.88% 2.87% -
ROE 3.67% 3.02% 2.94% 2.85% 4.12% 7.17% 11.75% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,984.84 1,905.04 1,923.24 1,896.31 1,917.29 2,169.02 2,174.93 -1.51%
EPS 23.30 18.10 17.70 16.70 24.20 40.80 62.50 -15.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.35 6.00 6.02 5.85 5.88 5.69 5.32 2.99%
Adjusted Per Share Value based on latest NOSH - 68,384
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 1,982.59 1,902.50 1,926.09 1,893.58 1,912.54 2,165.30 2,156.34 -1.38%
EPS 23.27 18.11 17.73 16.68 24.14 40.73 61.97 -15.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3428 5.992 6.0289 5.8416 5.8654 5.6802 5.2745 3.11%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.14 2.40 2.49 2.45 2.59 2.81 3.90 -
P/RPS 0.11 0.13 0.13 0.13 0.14 0.13 0.18 -7.87%
P/EPS 9.18 13.23 14.07 14.67 10.70 6.89 6.24 6.63%
EY 10.89 7.56 7.11 6.82 9.34 14.52 16.03 -6.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.41 0.42 0.44 0.49 0.73 -11.94%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 28/08/12 24/08/11 25/08/10 28/08/09 29/08/08 28/08/07 -
Price 2.20 2.02 2.43 2.43 2.60 2.90 3.90 -
P/RPS 0.11 0.11 0.13 0.13 0.14 0.13 0.18 -7.87%
P/EPS 9.44 11.14 13.73 14.55 10.74 7.11 6.24 7.13%
EY 10.59 8.98 7.28 6.87 9.31 14.07 16.03 -6.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.40 0.42 0.44 0.51 0.73 -11.52%

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