[TSTORE] YoY Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 120.7%
YoY- -10.87%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 745,469 874,433 895,988 972,268 910,141 933,682 914,112 -3.33%
PBT 12,413 21,998 22,739 24,657 19,495 18,130 16,195 -4.33%
Tax -5,031 -8,228 -9,030 -9,274 -7,406 -6,411 -5,652 -1.91%
NP 7,382 13,770 13,709 15,383 12,089 11,719 10,543 -5.76%
-
NP to SH 7,385 13,774 13,712 15,385 12,090 11,720 10,544 -5.75%
-
Tax Rate 40.53% 37.40% 39.71% 37.61% 37.99% 35.36% 34.90% -
Total Cost 738,087 860,663 882,279 956,885 898,052 921,963 903,569 -3.31%
-
Net Worth 474,554 471,468 453,867 436,250 410,850 412,598 400,535 2.86%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 474,554 471,468 453,867 436,250 410,850 412,598 400,535 2.86%
NOSH 68,379 68,527 68,560 68,377 68,475 68,538 68,467 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.99% 1.57% 1.53% 1.58% 1.33% 1.26% 1.15% -
ROE 1.56% 2.92% 3.02% 3.53% 2.94% 2.84% 2.63% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,090.19 1,276.03 1,306.87 1,421.91 1,329.16 1,362.28 1,335.10 -3.31%
EPS 10.80 20.10 20.00 22.50 17.60 17.10 15.40 -5.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.94 6.88 6.62 6.38 6.00 6.02 5.85 2.88%
Adjusted Per Share Value based on latest NOSH - 68,788
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1,087.42 1,275.54 1,306.98 1,418.25 1,327.63 1,361.96 1,333.42 -3.33%
EPS 10.77 20.09 20.00 22.44 17.64 17.10 15.38 -5.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9223 6.8773 6.6206 6.3636 5.9931 6.0186 5.8426 2.86%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.76 2.99 2.95 2.03 2.50 2.50 2.59 -
P/RPS 0.25 0.23 0.23 0.14 0.19 0.18 0.19 4.67%
P/EPS 25.56 14.88 14.75 9.02 14.16 14.62 16.82 7.21%
EY 3.91 6.72 6.78 11.08 7.06 6.84 5.95 -6.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.32 0.42 0.42 0.44 -1.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 23/05/14 30/05/13 30/05/12 26/05/11 31/05/10 -
Price 2.72 2.76 2.80 2.00 2.25 2.49 2.45 -
P/RPS 0.25 0.22 0.21 0.14 0.17 0.18 0.18 5.62%
P/EPS 25.19 13.73 14.00 8.89 12.74 14.56 15.91 7.95%
EY 3.97 7.28 7.14 11.25 7.85 6.87 6.29 -7.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.31 0.38 0.41 0.42 -1.22%

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