[TSTORE] YoY TTM Result on 30-Sep-2012 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2012
Quarter
30-Sep-2012 [#4]
Profit Trend
QoQ- 22.89%
YoY- 24.22%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,635,327 1,767,699 1,889,137 1,861,593 1,862,538 1,816,480 1,841,590 -1.95%
PBT 24,853 38,071 35,019 26,838 24,001 11,397 13,415 10.81%
Tax -12,158 -17,690 -14,245 -13,934 -13,615 -7,352 -11,471 0.97%
NP 12,695 20,381 20,774 12,904 10,386 4,045 1,944 36.69%
-
NP to SH 12,702 20,386 20,781 12,911 10,394 4,067 1,953 36.60%
-
Tax Rate 48.92% 46.47% 40.68% 51.92% 56.73% 64.51% 85.51% -
Total Cost 1,622,632 1,747,318 1,868,363 1,848,689 1,852,152 1,812,435 1,839,646 -2.06%
-
Net Worth 479,707 409,107 411,967 412,444 409,886 400,275 397,256 3.19%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 479,707 409,107 411,967 412,444 409,886 400,275 397,256 3.19%
NOSH 70,235 68,184 68,661 68,740 68,542 68,423 68,140 0.50%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 0.78% 1.15% 1.10% 0.69% 0.56% 0.22% 0.11% -
ROE 2.65% 4.98% 5.04% 3.13% 2.54% 1.02% 0.49% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,328.36 2,592.52 2,751.39 2,708.14 2,717.33 2,654.78 2,702.66 -2.45%
EPS 18.08 29.90 30.27 18.78 15.16 5.94 2.87 35.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.83 6.00 6.00 6.00 5.98 5.85 5.83 2.67%
Adjusted Per Share Value based on latest NOSH - 68,740
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 2,385.46 2,578.55 2,755.69 2,715.51 2,716.89 2,649.70 2,686.33 -1.95%
EPS 18.53 29.74 30.31 18.83 15.16 5.93 2.85 36.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9975 5.9677 6.0094 6.0163 5.979 5.8388 5.7948 3.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.76 3.08 2.05 2.20 2.40 2.44 2.60 -
P/RPS 0.12 0.12 0.07 0.08 0.09 0.09 0.10 3.08%
P/EPS 15.26 10.30 6.77 11.71 15.83 41.05 90.71 -25.69%
EY 6.55 9.71 14.76 8.54 6.32 2.44 1.10 34.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.51 0.34 0.37 0.40 0.42 0.45 -1.94%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 27/11/14 26/11/13 30/11/12 30/11/11 30/11/10 30/11/09 -
Price 2.76 3.10 2.60 2.05 2.42 2.80 3.33 -
P/RPS 0.12 0.12 0.09 0.08 0.09 0.11 0.12 0.00%
P/EPS 15.26 10.37 8.59 10.91 15.96 47.11 116.18 -28.69%
EY 6.55 9.64 11.64 9.16 6.27 2.12 0.86 40.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.43 0.34 0.40 0.48 0.57 -5.72%

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