[TSTORE] YoY TTM Result on 30-Jun-2005

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
01-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Jun-2005
Profit Trend
QoQ- 16.89%
YoY- 1.0%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/09/04 CAGR
Revenue 1,090,789 912,111 659,050 96.13%
PBT 35,375 33,564 28,685 32.34%
Tax -10,520 -8,955 -6,851 77.43%
NP 24,855 24,609 21,834 18.91%
-
NP to SH 24,855 24,609 21,834 18.91%
-
Tax Rate 29.74% 26.68% 23.88% -
Total Cost 1,065,934 887,502 637,216 98.94%
-
Net Worth 222,297 135,948 136,857 91.27%
Dividend
30/06/05 30/06/04 30/09/04 CAGR
Div - - - -
Div Payout % - - - -
Equity
30/06/05 30/06/04 30/09/04 CAGR
Net Worth 222,297 135,948 136,857 91.27%
NOSH 67,773 67,974 68,428 -1.27%
Ratio Analysis
30/06/05 30/06/04 30/09/04 CAGR
NP Margin 2.28% 2.70% 3.31% -
ROE 11.18% 18.10% 15.95% -
Per Share
30/06/05 30/06/04 30/09/04 CAGR
RPS 1,609.46 1,341.85 963.12 98.67%
EPS 36.67 36.20 31.91 20.42%
DPS 0.00 0.00 0.00 -
NAPS 3.28 2.00 2.00 93.75%
Adjusted Per Share Value based on latest NOSH - 67,773
30/06/05 30/06/04 30/09/04 CAGR
RPS 1,591.14 1,330.50 961.36 96.13%
EPS 36.26 35.90 31.85 18.93%
DPS 0.00 0.00 0.00 -
NAPS 3.2427 1.9831 1.9963 91.28%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/09/04 CAGR
Date 30/06/05 30/06/04 30/09/04 -
Price 2.41 2.60 2.68 -
P/RPS 0.15 0.19 0.28 -56.59%
P/EPS 6.57 7.18 8.40 -28.00%
EY 15.22 13.92 11.91 38.80%
DY 0.00 0.00 0.00 -
P/NAPS 0.73 1.30 1.34 -55.60%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/09/04 CAGR
Date 01/09/05 27/08/04 26/11/04 -
Price 2.45 2.62 2.64 -
P/RPS 0.15 0.20 0.27 -54.42%
P/EPS 6.68 7.24 8.27 -24.83%
EY 14.97 13.82 12.09 33.06%
DY 0.00 0.00 0.00 -
P/NAPS 0.75 1.31 1.32 -53.03%

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