[TSTORE] YoY Cumulative Quarter Result on 31-Dec-2009 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Dec-2009 [#1]
Profit Trend
QoQ- -47.8%
YoY- -78.27%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 465,716 447,625 448,188 424,390 450,793 545,848 552,293 -2.79%
PBT 9,083 5,230 4,028 2,157 8,092 23,899 24,089 -14.99%
Tax -3,733 -2,834 -2,019 -1,139 -3,404 -7,571 -7,523 -11.01%
NP 5,350 2,396 2,009 1,018 4,688 16,328 16,566 -17.15%
-
NP to SH 5,351 2,397 2,010 1,019 4,689 16,328 16,573 -17.15%
-
Tax Rate 41.10% 54.19% 50.12% 52.80% 42.07% 31.68% 31.23% -
Total Cost 460,366 445,229 446,179 423,372 446,105 529,520 535,727 -2.49%
-
Net Worth 428,079 413,351 407,544 387,899 394,427 378,699 288,167 6.81%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 428,079 413,351 407,544 387,899 394,427 378,699 288,167 6.81%
NOSH 68,602 68,891 69,310 67,933 68,955 68,605 67,644 0.23%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.15% 0.54% 0.45% 0.24% 1.04% 2.99% 3.00% -
ROE 1.25% 0.58% 0.49% 0.26% 1.19% 4.31% 5.75% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 678.86 649.75 646.64 624.72 653.74 795.64 816.46 -3.02%
EPS 7.80 3.50 2.90 1.50 6.80 23.80 24.50 -17.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.24 6.00 5.88 5.71 5.72 5.52 4.26 6.56%
Adjusted Per Share Value based on latest NOSH - 67,933
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 679.34 652.95 653.77 619.06 657.57 796.23 805.63 -2.79%
EPS 7.81 3.50 2.93 1.49 6.84 23.82 24.18 -17.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.2444 6.0296 5.9449 5.6583 5.7535 5.5241 4.2035 6.81%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.00 2.40 2.60 2.70 3.28 3.20 2.85 -
P/RPS 0.29 0.37 0.40 0.43 0.50 0.40 0.35 -3.08%
P/EPS 25.64 68.98 89.66 180.00 48.24 13.45 11.63 14.06%
EY 3.90 1.45 1.12 0.56 2.07 7.44 8.60 -12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.44 0.47 0.57 0.58 0.67 -11.57%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 06/03/08 28/02/07 -
Price 2.00 2.40 2.95 2.65 2.69 2.91 2.85 -
P/RPS 0.29 0.37 0.46 0.42 0.41 0.37 0.35 -3.08%
P/EPS 25.64 68.98 101.72 176.67 39.56 12.23 11.63 14.06%
EY 3.90 1.45 0.98 0.57 2.53 8.18 8.60 -12.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.40 0.50 0.46 0.47 0.53 0.67 -11.57%

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