[TSTORE] YoY Cumulative Quarter Result on 31-Dec-2006 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2007
Quarter
31-Dec-2006 [#1]
Profit Trend
QoQ- -43.37%
YoY- 14.98%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Revenue 424,390 450,793 545,848 552,293 458,898 385,412 252,253 8.31%
PBT 2,157 8,092 23,899 24,089 21,679 19,628 3,676 -7.86%
Tax -1,139 -3,404 -7,571 -7,523 -7,265 -6,179 -1,286 -1.84%
NP 1,018 4,688 16,328 16,566 14,414 13,449 2,390 -12.28%
-
NP to SH 1,019 4,689 16,328 16,573 14,414 13,449 2,390 -12.27%
-
Tax Rate 52.80% 42.07% 31.68% 31.23% 33.51% 31.48% 34.98% -
Total Cost 423,372 446,105 529,520 535,727 444,484 371,963 249,863 8.43%
-
Net Worth 387,899 394,427 378,699 288,167 247,761 211,654 124,479 19.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Net Worth 387,899 394,427 378,699 288,167 247,761 211,654 124,479 19.07%
NOSH 67,933 68,955 68,605 67,644 66,423 68,496 62,239 1.35%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
NP Margin 0.24% 1.04% 2.99% 3.00% 3.14% 3.49% 0.95% -
ROE 0.26% 1.19% 4.31% 5.75% 5.82% 6.35% 1.92% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 624.72 653.74 795.64 816.46 690.86 562.67 405.29 6.87%
EPS 1.50 6.80 23.80 24.50 21.70 19.60 3.50 -12.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.71 5.72 5.52 4.26 3.73 3.09 2.00 17.48%
Adjusted Per Share Value based on latest NOSH - 67,644
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
RPS 619.06 657.57 796.23 805.63 669.40 562.20 367.96 8.31%
EPS 1.49 6.84 23.82 24.18 21.03 19.62 3.49 -12.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6583 5.7535 5.5241 4.2035 3.6141 3.0874 1.8158 19.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 -
Price 2.70 3.28 3.20 2.85 2.60 2.55 2.27 -
P/RPS 0.43 0.50 0.40 0.35 0.38 0.45 0.56 -3.97%
P/EPS 180.00 48.24 13.45 11.63 11.98 12.99 59.11 18.65%
EY 0.56 2.07 7.44 8.60 8.35 7.70 1.69 -15.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.57 0.58 0.67 0.70 0.83 1.14 -12.72%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 CAGR
Date 25/02/10 27/02/09 06/03/08 28/02/07 24/02/06 23/02/05 03/09/03 -
Price 2.65 2.69 2.91 2.85 2.64 2.50 2.59 -
P/RPS 0.42 0.41 0.37 0.35 0.38 0.44 0.64 -6.26%
P/EPS 176.67 39.56 12.23 11.63 12.17 12.73 67.45 15.94%
EY 0.57 2.53 8.18 8.60 8.22 7.85 1.48 -13.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.53 0.67 0.71 0.81 1.30 -14.75%

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