[TSTORE] YoY Cumulative Quarter Result on 31-Mar-2010 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- 934.74%
YoY- -30.62%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 972,268 910,141 933,682 914,112 935,437 1,072,050 1,058,180 -1.40%
PBT 24,657 19,495 18,130 16,195 20,955 36,369 51,183 -11.45%
Tax -9,274 -7,406 -6,411 -5,652 -5,758 -10,416 -10,110 -1.42%
NP 15,383 12,089 11,719 10,543 15,197 25,953 41,073 -15.08%
-
NP to SH 15,385 12,090 11,720 10,544 15,198 25,961 41,073 -15.08%
-
Tax Rate 37.61% 37.99% 35.36% 34.90% 27.48% 28.64% 19.75% -
Total Cost 956,885 898,052 921,963 903,569 920,240 1,046,097 1,017,107 -1.01%
-
Net Worth 436,250 410,850 412,598 400,535 401,857 387,702 361,334 3.18%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 436,250 410,850 412,598 400,535 401,857 387,702 361,334 3.18%
NOSH 68,377 68,475 68,538 68,467 68,459 68,498 67,665 0.17%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.58% 1.33% 1.26% 1.15% 1.62% 2.42% 3.88% -
ROE 3.53% 2.94% 2.84% 2.63% 3.78% 6.70% 11.37% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,421.91 1,329.16 1,362.28 1,335.10 1,366.41 1,565.07 1,563.84 -1.57%
EPS 22.50 17.60 17.10 15.40 22.20 37.90 60.70 -15.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.38 6.00 6.02 5.85 5.87 5.66 5.34 3.00%
Adjusted Per Share Value based on latest NOSH - 68,517
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 1,418.25 1,327.63 1,361.96 1,333.42 1,364.52 1,563.80 1,543.57 -1.40%
EPS 22.44 17.64 17.10 15.38 22.17 37.87 59.91 -15.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3636 5.9931 6.0186 5.8426 5.8619 5.6554 5.2708 3.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.03 2.50 2.50 2.59 3.10 2.95 3.02 -
P/RPS 0.14 0.19 0.18 0.19 0.23 0.19 0.19 -4.95%
P/EPS 9.02 14.16 14.62 16.82 13.96 7.78 4.98 10.39%
EY 11.08 7.06 6.84 5.95 7.16 12.85 20.10 -9.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.42 0.44 0.53 0.52 0.57 -9.16%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 26/05/11 31/05/10 26/05/09 29/05/08 24/05/07 -
Price 2.00 2.25 2.49 2.45 3.36 3.10 3.90 -
P/RPS 0.14 0.17 0.18 0.18 0.25 0.20 0.25 -9.20%
P/EPS 8.89 12.74 14.56 15.91 15.14 8.18 6.43 5.54%
EY 11.25 7.85 6.87 6.29 6.61 12.23 15.56 -5.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.42 0.57 0.55 0.73 -13.29%

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