[TSTORE] YoY Quarter Result on 31-Dec-2005 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 159.29%
YoY- 7.18%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Revenue 450,793 545,848 552,293 458,898 385,412 252,253 259,278 8.86%
PBT 8,092 23,899 24,089 21,679 19,628 3,676 3,192 15.36%
Tax -3,404 -7,571 -7,523 -7,265 -6,179 -1,286 -1,863 9.70%
NP 4,688 16,328 16,566 14,414 13,449 2,390 1,329 21.36%
-
NP to SH 4,689 16,328 16,573 14,414 13,449 2,390 1,329 21.37%
-
Tax Rate 42.07% 31.68% 31.23% 33.51% 31.48% 34.98% 58.36% -
Total Cost 446,105 529,520 535,727 444,484 371,963 249,863 257,949 8.77%
-
Net Worth 394,427 378,699 288,167 247,761 211,703 170,536 167,707 14.03%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Net Worth 394,427 378,699 288,167 247,761 211,703 170,536 167,707 14.03%
NOSH 68,955 68,605 67,644 66,423 68,512 62,239 63,285 1.32%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
NP Margin 1.04% 2.99% 3.00% 3.14% 3.49% 0.95% 0.51% -
ROE 1.19% 4.31% 5.75% 5.82% 6.35% 1.40% 0.79% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
RPS 653.74 795.64 816.46 690.86 562.54 405.29 409.69 7.44%
EPS 6.80 23.80 24.50 21.70 19.63 3.84 2.10 19.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.72 5.52 4.26 3.73 3.09 2.74 2.65 12.54%
Adjusted Per Share Value based on latest NOSH - 66,423
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
RPS 657.57 796.23 805.63 669.40 562.20 367.96 378.21 8.86%
EPS 6.84 23.82 24.18 21.03 19.62 3.49 1.94 21.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7535 5.5241 4.2035 3.6141 3.0881 2.4876 2.4463 14.04%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 -
Price 3.28 3.20 2.85 2.60 2.55 2.27 2.41 -
P/RPS 0.50 0.40 0.35 0.38 0.45 0.56 0.59 -2.51%
P/EPS 48.24 13.45 11.63 11.98 12.99 59.11 114.76 -12.46%
EY 2.07 7.44 8.60 8.35 7.70 1.69 0.87 14.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.67 0.70 0.83 0.83 0.91 -6.93%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Date 27/02/09 06/03/08 28/02/07 24/02/06 23/02/05 03/09/03 30/08/02 -
Price 2.69 2.91 2.85 2.64 2.50 2.59 2.39 -
P/RPS 0.41 0.37 0.35 0.38 0.44 0.64 0.58 -5.18%
P/EPS 39.56 12.23 11.63 12.17 12.74 67.45 113.81 -14.98%
EY 2.53 8.18 8.60 8.22 7.85 1.48 0.88 17.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.67 0.71 0.81 0.95 0.90 -9.49%

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