[TSTORE] YoY TTM Result on 31-Dec-2005 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2006
Quarter
31-Dec-2005 [#1]
Profit Trend
QoQ- 3.17%
YoY- 34.08%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Revenue 1,953,605 1,947,723 1,642,611 1,544,235 705,509 1,130,889 1,209,258 7.64%
PBT 27,694 54,936 43,493 45,612 30,160 34,044 25,670 1.17%
Tax -12,431 -14,736 -12,126 -14,233 -6,757 -12,087 -8,381 6.24%
NP 15,263 40,200 31,367 31,379 23,403 21,957 17,289 -1.89%
-
NP to SH 15,277 40,262 31,421 31,379 23,403 21,957 17,289 -1.88%
-
Tax Rate 44.89% 26.82% 27.88% 31.20% 22.40% 35.50% 32.65% -
Total Cost 1,938,342 1,907,523 1,611,244 1,512,856 682,106 1,108,932 1,191,969 7.75%
-
Net Worth 394,427 378,699 288,167 247,761 211,703 124,479 167,707 14.03%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Net Worth 394,427 378,699 288,167 247,761 211,703 124,479 167,707 14.03%
NOSH 68,955 68,605 67,644 66,423 68,512 62,239 63,285 1.32%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
NP Margin 0.78% 2.06% 1.91% 2.03% 3.32% 1.94% 1.43% -
ROE 3.87% 10.63% 10.90% 12.67% 11.05% 17.64% 10.31% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
RPS 2,833.12 2,839.04 2,428.29 2,324.82 1,029.75 1,816.99 1,910.79 6.23%
EPS 22.15 58.69 46.45 47.24 34.16 35.28 27.32 -3.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.72 5.52 4.26 3.73 3.09 2.00 2.65 12.54%
Adjusted Per Share Value based on latest NOSH - 66,423
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
RPS 2,849.73 2,841.15 2,396.08 2,252.58 1,029.13 1,649.63 1,763.95 7.64%
EPS 22.28 58.73 45.83 45.77 34.14 32.03 25.22 -1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.7535 5.5241 4.2035 3.6141 3.0881 1.8158 2.4463 14.04%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 -
Price 3.28 3.20 2.85 2.60 2.55 2.27 2.41 -
P/RPS 0.12 0.11 0.12 0.11 0.25 0.12 0.13 -1.22%
P/EPS 14.80 5.45 6.14 5.50 7.47 6.43 8.82 8.27%
EY 6.75 18.34 16.30 18.17 13.40 15.54 11.34 -7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.67 0.70 0.83 1.14 0.91 -6.93%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 CAGR
Date 27/02/09 06/03/08 28/02/07 24/02/06 23/02/05 03/09/03 30/08/02 -
Price 2.69 2.91 2.85 2.64 2.50 2.59 2.39 -
P/RPS 0.09 0.10 0.12 0.11 0.24 0.14 0.13 -5.49%
P/EPS 12.14 4.96 6.14 5.59 7.32 7.34 8.75 5.15%
EY 8.24 20.17 16.30 17.89 13.66 13.62 11.43 -4.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.67 0.71 0.81 1.30 0.90 -9.49%

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