[TSTORE] YoY TTM Result on 30-Jun-2010 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
30-Jun-2010 [#3]
Profit Trend
QoQ- -17.09%
YoY- -120.36%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,916,495 1,846,370 1,838,768 1,828,590 1,875,384 1,960,308 1,824,665 0.82%
PBT 32,433 25,861 14,051 8,377 27,166 40,886 57,072 -8.98%
Tax -15,838 -15,364 -9,283 -11,551 -11,628 -15,017 -12,096 4.59%
NP 16,595 10,497 4,768 -3,174 15,538 25,869 44,976 -15.29%
-
NP to SH 16,602 10,506 4,788 -3,165 15,544 25,942 45,030 -15.30%
-
Tax Rate 48.83% 59.41% 66.07% 137.89% 42.80% 36.73% 21.19% -
Total Cost 1,899,900 1,835,873 1,834,000 1,831,764 1,859,846 1,934,439 1,779,689 1.09%
-
Net Worth 452,437 409,714 433,439 400,050 397,194 384,761 356,440 4.05%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 452,437 409,714 433,439 400,050 397,194 384,761 356,440 4.05%
NOSH 71,249 68,285 71,999 68,384 67,550 67,620 67,000 1.02%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.87% 0.57% 0.26% -0.17% 0.83% 1.32% 2.46% -
ROE 3.67% 2.56% 1.10% -0.79% 3.91% 6.74% 12.63% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,689.82 2,703.89 2,553.84 2,673.98 2,776.29 2,898.98 2,723.38 -0.20%
EPS 23.30 15.39 6.65 -4.63 23.01 38.36 67.21 -16.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.35 6.00 6.02 5.85 5.88 5.69 5.32 2.99%
Adjusted Per Share Value based on latest NOSH - 68,384
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 2,795.60 2,693.31 2,682.22 2,667.37 2,735.63 2,859.51 2,661.64 0.82%
EPS 24.22 15.33 6.98 -4.62 22.67 37.84 65.69 -15.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.5997 5.9765 6.3226 5.8355 5.7939 5.6125 5.1994 4.05%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.14 2.40 2.49 2.45 2.59 2.81 3.90 -
P/RPS 0.08 0.09 0.10 0.09 0.09 0.10 0.14 -8.89%
P/EPS 9.18 15.60 37.44 -52.94 11.26 7.32 5.80 7.94%
EY 10.89 6.41 2.67 -1.89 8.88 13.65 17.23 -7.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.41 0.42 0.44 0.49 0.73 -11.94%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 26/08/13 28/08/12 24/08/11 25/08/10 28/08/09 29/08/08 28/08/07 -
Price 2.20 2.02 2.43 2.43 2.60 2.90 3.90 -
P/RPS 0.08 0.07 0.10 0.09 0.09 0.10 0.14 -8.89%
P/EPS 9.44 13.13 36.54 -52.50 11.30 7.56 5.80 8.44%
EY 10.59 7.62 2.74 -1.90 8.85 13.23 17.23 -7.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.34 0.40 0.42 0.44 0.51 0.73 -11.52%

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