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

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005
Profit Trend
QoQ- 22.37%
YoY- 39.3%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/04 30/09/04 CAGR
Revenue 1,470,749 912,111 659,050 123.16%
PBT 43,561 33,564 28,685 51.85%
Tax -13,147 -8,955 -6,851 91.89%
NP 30,414 24,609 21,834 39.29%
-
NP to SH 30,414 24,609 21,834 39.29%
-
Tax Rate 30.18% 26.68% 23.88% -
Total Cost 1,440,335 887,502 637,216 126.03%
-
Net Worth 220,754 135,948 136,857 61.30%
Dividend
30/09/05 30/06/04 30/09/04 CAGR
Div 4,013 - - -
Div Payout % 13.20% - - -
Equity
30/09/05 30/06/04 30/09/04 CAGR
Net Worth 220,754 135,948 136,857 61.30%
NOSH 66,895 67,974 68,428 -2.24%
Ratio Analysis
30/09/05 30/06/04 30/09/04 CAGR
NP Margin 2.07% 2.70% 3.31% -
ROE 13.78% 18.10% 15.95% -
Per Share
30/09/05 30/06/04 30/09/04 CAGR
RPS 2,198.58 1,341.85 963.12 128.27%
EPS 45.47 36.20 31.91 42.49%
DPS 6.00 0.00 0.00 -
NAPS 3.30 2.00 2.00 64.99%
Adjusted Per Share Value based on latest NOSH - 66,895
30/09/05 30/06/04 30/09/04 CAGR
RPS 2,145.39 1,330.50 961.36 123.16%
EPS 44.36 35.90 31.85 39.27%
DPS 5.85 0.00 0.00 -
NAPS 3.2202 1.9831 1.9963 61.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/04 30/09/04 CAGR
Date 30/09/05 30/06/04 30/09/04 -
Price 2.44 2.60 2.68 -
P/RPS 0.11 0.19 0.28 -60.71%
P/EPS 5.37 7.18 8.40 -36.07%
EY 18.63 13.92 11.91 56.42%
DY 2.46 0.00 0.00 -
P/NAPS 0.74 1.30 1.34 -44.77%
Price Multiplier on Announcement Date
30/09/05 30/06/04 30/09/04 CAGR
Date 29/11/05 27/08/04 26/11/04 -
Price 2.45 2.62 2.64 -
P/RPS 0.11 0.20 0.27 -59.25%
P/EPS 5.39 7.24 8.27 -34.82%
EY 18.56 13.82 12.09 53.51%
DY 2.45 0.00 0.00 -
P/NAPS 0.74 1.31 1.32 -43.93%

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