[TSTORE] YoY Quarter Result on 30-Jun-2009 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Jun-2009 [#3]
Profit Trend
QoQ- -87.15%
YoY- -31.11%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 394,103 386,728 384,011 375,686 412,349 420,079 337,015 2.63%
PBT 2,610 2,115 1,396 1,674 2,595 2,028 4,290 -7.94%
Tax -2,285 -1,683 -510 -325 -637 -621 -671 22.63%
NP 325 432 886 1,349 1,958 1,407 3,619 -33.05%
-
NP to SH 326 432 889 1,351 1,961 1,407 3,619 -33.02%
-
Tax Rate 87.55% 79.57% 36.53% 19.41% 24.55% 30.62% 15.64% -
Total Cost 393,778 386,296 383,125 374,337 410,391 418,672 333,396 2.81%
-
Net Worth 409,714 433,439 400,050 397,194 384,761 356,440 258,691 7.95%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 409,714 433,439 400,050 397,194 384,761 356,440 258,691 7.95%
NOSH 68,285 71,999 68,384 67,550 67,620 67,000 67,018 0.31%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.08% 0.11% 0.23% 0.36% 0.47% 0.33% 1.07% -
ROE 0.08% 0.10% 0.22% 0.34% 0.51% 0.39% 1.40% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 577.14 537.12 561.55 556.16 609.80 626.98 502.87 2.32%
EPS 0.50 0.60 1.30 2.00 2.90 2.10 5.40 -32.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 6.02 5.85 5.88 5.69 5.32 3.86 7.62%
Adjusted Per Share Value based on latest NOSH - 67,550
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 574.88 564.12 560.16 548.01 601.49 612.77 491.60 2.64%
EPS 0.48 0.63 1.30 1.97 2.86 2.05 5.28 -32.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.9765 6.3226 5.8355 5.7939 5.6125 5.1994 3.7735 7.95%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.40 2.49 2.45 2.59 2.81 3.90 2.80 -
P/RPS 0.42 0.46 0.44 0.47 0.46 0.62 0.56 -4.67%
P/EPS 502.72 415.00 188.46 129.50 96.90 185.71 51.85 45.97%
EY 0.20 0.24 0.53 0.77 1.03 0.54 1.93 -31.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.41 0.42 0.44 0.49 0.73 0.73 -9.53%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 28/08/09 29/08/08 28/08/07 29/08/06 -
Price 2.02 2.43 2.43 2.60 2.90 3.90 2.85 -
P/RPS 0.35 0.45 0.43 0.47 0.48 0.62 0.57 -7.79%
P/EPS 423.12 405.00 186.92 130.00 100.00 185.71 52.78 41.42%
EY 0.24 0.25 0.53 0.77 1.00 0.54 1.89 -29.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.42 0.44 0.51 0.73 0.74 -12.14%

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