[TSTORE] YoY TTM Result on 30-Jun-2011 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2011
Quarter
30-Jun-2011 [#3]
Profit Trend
QoQ- -8.7%
YoY- 251.28%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,812,719 1,916,495 1,846,370 1,838,768 1,828,590 1,875,384 1,960,308 -1.29%
PBT 36,331 32,433 25,861 14,051 8,377 27,166 40,886 -1.94%
Tax -15,033 -15,838 -15,364 -9,283 -11,551 -11,628 -15,017 0.01%
NP 21,298 16,595 10,497 4,768 -3,174 15,538 25,869 -3.18%
-
NP to SH 21,304 16,602 10,506 4,788 -3,165 15,544 25,942 -3.22%
-
Tax Rate 41.38% 48.83% 59.41% 66.07% 137.89% 42.80% 36.73% -
Total Cost 1,791,421 1,899,900 1,835,873 1,834,000 1,831,764 1,859,846 1,934,439 -1.27%
-
Net Worth 458,103 452,437 409,714 433,439 400,050 397,194 384,761 2.94%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 458,103 452,437 409,714 433,439 400,050 397,194 384,761 2.94%
NOSH 69,200 71,249 68,285 71,999 68,384 67,550 67,620 0.38%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 1.17% 0.87% 0.57% 0.26% -0.17% 0.83% 1.32% -
ROE 4.65% 3.67% 2.56% 1.10% -0.79% 3.91% 6.74% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2,619.54 2,689.82 2,703.89 2,553.84 2,673.98 2,776.29 2,898.98 -1.67%
EPS 30.79 23.30 15.39 6.65 -4.63 23.01 38.36 -3.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.62 6.35 6.00 6.02 5.85 5.88 5.69 2.55%
Adjusted Per Share Value based on latest NOSH - 71,999
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2,644.22 2,795.60 2,693.31 2,682.22 2,667.37 2,735.63 2,859.51 -1.29%
EPS 31.08 24.22 15.33 6.98 -4.62 22.67 37.84 -3.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.6824 6.5997 5.9765 6.3226 5.8355 5.7939 5.6125 2.94%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.72 2.14 2.40 2.49 2.45 2.59 2.81 -
P/RPS 0.10 0.08 0.09 0.10 0.09 0.09 0.10 0.00%
P/EPS 8.84 9.18 15.60 37.44 -52.94 11.26 7.32 3.19%
EY 11.32 10.89 6.41 2.67 -1.89 8.88 13.65 -3.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.34 0.40 0.41 0.42 0.44 0.49 -2.92%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 28/08/14 26/08/13 28/08/12 24/08/11 25/08/10 28/08/09 29/08/08 -
Price 2.83 2.20 2.02 2.43 2.43 2.60 2.90 -
P/RPS 0.11 0.08 0.07 0.10 0.09 0.09 0.10 1.60%
P/EPS 9.19 9.44 13.13 36.54 -52.50 11.30 7.56 3.30%
EY 10.88 10.59 7.62 2.74 -1.90 8.85 13.23 -3.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.35 0.34 0.40 0.42 0.44 0.51 -2.80%

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