[TSTORE] YoY Quarter Result on 31-Mar-2012 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
31-Mar-2012 [#2]
Profit Trend
QoQ- 298.08%
YoY- -1.73%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 474,066 459,848 506,552 462,515 485,495 489,722 484,644 -0.36%
PBT 12,812 12,754 15,574 14,265 14,102 14,038 12,863 -0.06%
Tax -4,689 -5,257 -5,541 -4,724 -4,392 -4,514 -2,354 12.16%
NP 8,123 7,497 10,033 9,541 9,710 9,524 10,509 -4.19%
-
NP to SH 8,125 7,498 10,035 9,542 9,710 9,524 10,510 -4.19%
-
Tax Rate 36.60% 41.22% 35.58% 33.12% 31.14% 32.16% 18.30% -
Total Cost 465,943 452,351 496,519 452,974 475,785 480,198 474,135 -0.28%
-
Net Worth 469,747 455,383 438,515 410,166 411,649 400,830 403,226 2.57%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 469,747 455,383 438,515 410,166 411,649 400,830 403,226 2.57%
NOSH 68,277 68,788 68,732 68,361 68,380 68,517 68,692 -0.10%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 1.71% 1.63% 1.98% 2.06% 2.00% 1.94% 2.17% -
ROE 1.73% 1.65% 2.29% 2.33% 2.36% 2.38% 2.61% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 694.32 668.49 736.99 676.58 709.99 714.73 705.52 -0.26%
EPS 11.90 10.90 14.60 13.90 14.20 13.90 15.30 -4.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.88 6.62 6.38 6.00 6.02 5.85 5.87 2.68%
Adjusted Per Share Value based on latest NOSH - 68,361
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 691.52 670.78 738.91 674.67 708.19 714.36 706.95 -0.36%
EPS 11.85 10.94 14.64 13.92 14.16 13.89 15.33 -4.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.8522 6.6427 6.3966 5.9831 6.0047 5.8469 5.8819 2.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 2.99 2.95 2.03 2.50 2.50 2.59 3.10 -
P/RPS 0.43 0.44 0.28 0.37 0.35 0.36 0.44 -0.38%
P/EPS 25.13 27.06 13.90 17.91 17.61 18.63 20.26 3.65%
EY 3.98 3.69 7.19 5.58 5.68 5.37 4.94 -3.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.32 0.42 0.42 0.44 0.53 -3.42%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 28/05/15 23/05/14 30/05/13 30/05/12 26/05/11 31/05/10 26/05/09 -
Price 2.76 2.80 2.00 2.25 2.49 2.45 3.36 -
P/RPS 0.40 0.42 0.27 0.33 0.35 0.34 0.48 -2.99%
P/EPS 23.19 25.69 13.70 16.12 17.54 17.63 21.96 0.91%
EY 4.31 3.89 7.30 6.20 5.70 5.67 4.55 -0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.31 0.38 0.41 0.42 0.57 -5.72%

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