[TSTORE] YoY TTM Result on 30-Sep-2009 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
QoQ- -87.44%
YoY- -92.74%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,861,593 1,862,538 1,816,480 1,841,590 2,048,660 1,954,168 1,549,216 3.10%
PBT 26,838 24,001 11,397 13,415 43,501 55,126 41,083 -6.84%
Tax -13,934 -13,615 -7,352 -11,471 -16,598 -14,688 -11,868 2.70%
NP 12,904 10,386 4,045 1,944 26,903 40,438 29,215 -12.72%
-
NP to SH 12,911 10,394 4,067 1,953 26,916 40,507 29,262 -12.73%
-
Tax Rate 51.92% 56.73% 64.51% 85.51% 38.16% 26.64% 28.89% -
Total Cost 1,848,689 1,852,152 1,812,435 1,839,646 2,021,757 1,913,730 1,520,001 3.31%
-
Net Worth 412,444 409,886 400,275 397,256 339,772 433,364 201,610 12.65%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 412,444 409,886 400,275 397,256 339,772 433,364 201,610 12.65%
NOSH 68,740 68,542 68,423 68,140 67,954 83,499 67,203 0.37%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.69% 0.56% 0.22% 0.11% 1.31% 2.07% 1.89% -
ROE 3.13% 2.54% 1.02% 0.49% 7.92% 9.35% 14.51% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,708.14 2,717.33 2,654.78 2,702.66 3,014.75 2,340.32 2,305.26 2.71%
EPS 18.78 15.16 5.94 2.87 39.61 48.51 43.54 -13.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.00 5.98 5.85 5.83 5.00 5.19 3.00 12.23%
Adjusted Per Share Value based on latest NOSH - 68,140
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,715.51 2,716.89 2,649.70 2,686.33 2,988.39 2,850.55 2,259.85 3.10%
EPS 18.83 15.16 5.93 2.85 39.26 59.09 42.68 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.0163 5.979 5.8388 5.7948 4.9563 6.3215 2.9409 12.65%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.20 2.40 2.44 2.60 2.73 3.46 2.88 -
P/RPS 0.08 0.09 0.09 0.10 0.09 0.15 0.12 -6.52%
P/EPS 11.71 15.83 41.05 90.71 6.89 7.13 6.61 9.99%
EY 8.54 6.32 2.44 1.10 14.51 14.02 15.12 -9.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.42 0.45 0.55 0.67 0.96 -14.67%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 23/11/07 28/11/06 -
Price 2.05 2.42 2.80 3.33 3.22 3.40 2.95 -
P/RPS 0.08 0.09 0.11 0.12 0.11 0.15 0.13 -7.76%
P/EPS 10.91 15.96 47.11 116.18 8.13 7.01 6.78 8.24%
EY 9.16 6.27 2.12 0.86 12.30 14.27 14.76 -7.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.40 0.48 0.57 0.64 0.66 0.98 -16.16%

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