[TSTORE] YoY Cumulative Quarter Result on 30-Jun-2014 [#3]

Announcement Date
28-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 20.19%
YoY- 3.29%
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,112,579 1,214,168 1,282,727 1,359,145 1,304,244 1,320,410 1,298,123 -2.53%
PBT 13,968 23,160 29,011 27,700 22,105 20,245 17,591 -3.76%
Tax -6,000 -8,814 -12,534 -11,747 -9,691 -8,094 -6,163 -0.44%
NP 7,968 14,346 16,477 15,953 12,414 12,151 11,428 -5.82%
-
NP to SH 7,972 14,351 16,480 15,955 12,416 12,152 11,432 -5.82%
-
Tax Rate 42.96% 38.06% 43.20% 42.41% 43.84% 39.98% 35.03% -
Total Cost 1,104,611 1,199,822 1,266,250 1,343,192 1,291,830 1,308,259 1,286,695 -2.50%
-
Net Worth 474,883 470,355 452,687 434,825 410,776 413,305 400,462 2.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 474,883 470,355 452,687 434,825 410,776 413,305 400,462 2.87%
NOSH 68,724 68,665 68,381 68,476 68,462 68,655 68,455 0.06%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 0.72% 1.18% 1.28% 1.17% 0.95% 0.92% 0.88% -
ROE 1.68% 3.05% 3.64% 3.67% 3.02% 2.94% 2.85% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,618.91 1,768.25 1,875.83 1,984.84 1,905.04 1,923.24 1,896.31 -2.59%
EPS 11.60 20.90 24.10 23.30 18.10 17.70 16.70 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.91 6.85 6.62 6.35 6.00 6.02 5.85 2.81%
Adjusted Per Share Value based on latest NOSH - 69,200
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 1,622.92 1,771.11 1,871.12 1,982.59 1,902.50 1,926.09 1,893.58 -2.53%
EPS 11.63 20.93 24.04 23.27 18.11 17.73 16.68 -5.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9271 6.8611 6.6034 6.3428 5.992 6.0289 5.8416 2.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 2.60 2.81 2.72 2.14 2.40 2.49 2.45 -
P/RPS 0.16 0.16 0.15 0.11 0.13 0.13 0.13 3.51%
P/EPS 22.41 13.44 11.29 9.18 13.23 14.07 14.67 7.31%
EY 4.46 7.44 8.86 10.89 7.56 7.11 6.82 -6.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.41 0.41 0.34 0.40 0.41 0.42 -1.65%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 28/08/14 26/08/13 28/08/12 24/08/11 25/08/10 -
Price 2.84 2.76 2.83 2.20 2.02 2.43 2.43 -
P/RPS 0.18 0.16 0.15 0.11 0.11 0.13 0.13 5.56%
P/EPS 24.48 13.21 11.74 9.44 11.14 13.73 14.55 9.04%
EY 4.08 7.57 8.52 10.59 8.98 7.28 6.87 -8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.43 0.35 0.34 0.40 0.42 -0.40%

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