[TSTORE] YoY Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 30.24%
YoY- 59.08%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,436,078 1,635,327 1,767,699 1,889,137 1,861,594 1,862,537 1,816,480 -3.83%
PBT 4,316 24,854 38,070 35,018 26,839 24,001 11,397 -14.92%
Tax -6,496 -12,159 -17,689 -14,244 -13,782 -13,615 -7,352 -2.04%
NP -2,180 12,695 20,381 20,774 13,057 10,386 4,045 -
-
NP to SH -2,174 12,702 20,387 20,780 13,063 10,393 4,067 -
-
Tax Rate 150.51% 48.92% 46.46% 40.68% 51.35% 56.73% 64.51% -
Total Cost 1,438,258 1,622,632 1,747,318 1,868,363 1,848,537 1,852,151 1,812,435 -3.77%
-
Net Worth 459,257 468,032 457,985 439,867 421,974 411,411 400,771 2.29%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 459,257 468,032 457,985 439,867 421,974 411,411 400,771 2.29%
NOSH 67,937 68,526 68,560 68,515 68,502 68,683 68,507 -0.13%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -0.15% 0.78% 1.15% 1.10% 0.70% 0.56% 0.22% -
ROE -0.47% 2.71% 4.45% 4.72% 3.10% 2.53% 1.01% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,113.82 2,386.43 2,578.30 2,757.25 2,717.56 2,711.78 2,651.49 -3.70%
EPS -3.20 18.50 29.80 30.30 19.10 15.20 5.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.76 6.83 6.68 6.42 6.16 5.99 5.85 2.43%
Adjusted Per Share Value based on latest NOSH - 68,661
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2,094.81 2,385.46 2,578.55 2,755.69 2,715.51 2,716.89 2,649.70 -3.83%
EPS -3.17 18.53 29.74 30.31 19.06 15.16 5.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6992 6.8272 6.6806 6.4164 6.1554 6.0013 5.8461 2.29%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.20 2.76 3.08 2.05 2.20 2.40 2.44 -
P/RPS 0.15 0.12 0.12 0.07 0.08 0.09 0.09 8.87%
P/EPS -100.00 14.89 10.36 6.76 11.54 15.86 41.10 -
EY -1.00 6.72 9.65 14.79 8.67 6.30 2.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.40 0.46 0.32 0.36 0.40 0.42 1.89%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 18/11/16 30/11/15 27/11/14 26/11/13 30/11/12 30/11/11 30/11/10 -
Price 2.90 2.76 3.10 2.60 2.05 2.42 2.80 -
P/RPS 0.14 0.12 0.12 0.09 0.08 0.09 0.11 4.09%
P/EPS -90.63 14.89 10.43 8.57 10.75 15.99 47.17 -
EY -1.10 6.72 9.59 11.67 9.30 6.25 2.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.40 0.46 0.40 0.33 0.40 0.48 -1.81%

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