[TSTORE] YoY Cumulative Quarter Result on 30-Sep-2006 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
30-Sep-2006 [#4]
Profit Trend
QoQ- 9.52%
YoY- -19.65%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
Revenue 1,841,590 2,048,660 1,954,168 1,549,215 1,164,365 1,137,914 1,230,205 5.52%
PBT 13,415 43,501 54,758 41,053 37,241 33,560 25,665 -8.27%
Tax -11,471 -16,598 -14,702 -11,846 -10,241 -12,664 -8,078 4.78%
NP 1,944 26,903 40,056 29,207 27,000 20,896 17,587 -25.42%
-
NP to SH 1,952 26,916 40,125 29,263 27,000 20,896 17,587 -25.38%
-
Tax Rate 85.51% 38.16% 26.85% 28.86% 27.50% 37.74% 31.47% -
Total Cost 1,839,646 2,021,757 1,914,112 1,520,008 1,137,365 1,117,018 1,212,618 5.70%
-
Net Worth 390,153 387,426 357,823 264,833 193,852 167,506 162,542 12.37%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 390,153 387,426 357,823 264,833 193,852 167,506 162,542 12.37%
NOSH 68,447 68,571 68,027 67,216 68,499 62,270 62,276 1.26%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 0.11% 1.31% 2.05% 1.89% 2.32% 1.84% 1.43% -
ROE 0.50% 6.95% 11.21% 11.05% 13.93% 12.47% 10.82% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
RPS 2,690.50 2,987.64 2,872.62 2,304.81 1,699.82 1,827.39 1,975.38 4.20%
EPS 2.80 39.30 59.00 43.50 39.40 30.50 28.24 -26.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.70 5.65 5.26 3.94 2.83 2.69 2.61 10.96%
Adjusted Per Share Value based on latest NOSH - 67,203
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
RPS 2,686.33 2,988.39 2,850.55 2,259.84 1,698.46 1,659.88 1,794.50 5.52%
EPS 2.85 39.26 58.53 42.69 39.38 30.48 25.65 -25.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6912 5.6514 5.2196 3.8631 2.8277 2.4434 2.371 12.37%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 31/03/04 31/03/03 29/03/02 -
Price 2.60 2.73 3.46 2.88 2.78 2.23 2.52 -
P/RPS 0.10 0.09 0.12 0.12 0.16 0.12 0.13 -3.43%
P/EPS 91.17 6.95 5.87 6.62 7.05 6.65 8.92 36.29%
EY 1.10 14.38 17.05 15.12 14.18 15.05 11.21 -26.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.66 0.73 0.98 0.83 0.97 -9.46%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 CAGR
Date 30/11/09 28/11/08 23/11/07 28/11/06 28/05/04 29/05/03 30/05/02 -
Price 3.33 3.22 3.40 2.95 2.60 2.19 2.50 -
P/RPS 0.12 0.11 0.12 0.13 0.15 0.12 0.13 -1.06%
P/EPS 116.77 8.20 5.76 6.78 6.60 6.53 8.85 41.00%
EY 0.86 12.19 17.35 14.76 15.16 15.32 11.30 -29.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.65 0.75 0.92 0.81 0.96 -6.49%

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