[TSTORE] YoY TTM Result on 30-Jun-2008 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2008
Quarter
30-Jun-2008 [#3]
Profit Trend
QoQ- 2.18%
YoY- -42.39%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
Revenue 1,838,768 1,828,590 1,875,384 1,960,308 1,824,665 1,582,770 1,117,011 6.87%
PBT 14,051 8,377 27,166 40,886 57,072 45,401 38,255 -12.49%
Tax -9,283 -11,551 -11,628 -15,017 -12,096 -13,123 -15,395 -6.52%
NP 4,768 -3,174 15,538 25,869 44,976 32,278 22,860 -18.85%
-
NP to SH 4,788 -3,165 15,544 25,942 45,030 32,278 22,860 -18.81%
-
Tax Rate 66.07% 137.89% 42.80% 36.73% 21.19% 28.90% 40.24% -
Total Cost 1,834,000 1,831,764 1,859,846 1,934,439 1,779,689 1,550,492 1,094,151 7.12%
-
Net Worth 433,439 400,050 397,194 384,761 356,440 258,691 124,528 18.08%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
Net Worth 433,439 400,050 397,194 384,761 356,440 258,691 124,528 18.08%
NOSH 71,999 68,384 67,550 67,620 67,000 67,018 62,264 1.95%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
NP Margin 0.26% -0.17% 0.83% 1.32% 2.46% 2.04% 2.05% -
ROE 1.10% -0.79% 3.91% 6.74% 12.63% 12.48% 18.36% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
RPS 2,553.84 2,673.98 2,776.29 2,898.98 2,723.38 2,361.69 1,793.99 4.82%
EPS 6.65 -4.63 23.01 38.36 67.21 48.16 36.71 -20.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.02 5.85 5.88 5.69 5.32 3.86 2.00 15.82%
Adjusted Per Share Value based on latest NOSH - 67,620
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
RPS 2,682.22 2,667.37 2,735.63 2,859.51 2,661.64 2,308.79 1,629.39 6.87%
EPS 6.98 -4.62 22.67 37.84 65.69 47.08 33.35 -18.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3226 5.8355 5.7939 5.6125 5.1994 3.7735 1.8165 18.08%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 31/12/03 -
Price 2.49 2.45 2.59 2.81 3.90 2.80 2.80 -
P/RPS 0.10 0.09 0.09 0.10 0.14 0.12 0.16 -6.07%
P/EPS 37.44 -52.94 11.26 7.32 5.80 5.81 7.63 23.62%
EY 2.67 -1.89 8.88 13.65 17.23 17.20 13.11 -19.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.44 0.49 0.73 0.73 1.40 -15.10%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 31/12/03 CAGR
Date 24/08/11 25/08/10 28/08/09 29/08/08 28/08/07 29/08/06 27/02/04 -
Price 2.43 2.43 2.60 2.90 3.90 2.85 3.10 -
P/RPS 0.10 0.09 0.09 0.10 0.14 0.12 0.17 -6.82%
P/EPS 36.54 -52.50 11.30 7.56 5.80 5.92 8.44 21.57%
EY 2.74 -1.90 8.85 13.23 17.23 16.90 11.84 -17.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.44 0.51 0.73 0.74 1.55 -16.52%

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