[TSTORE] YoY TTM Result on 31-Mar-2005 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
31-Mar-2005 [#2]
Profit Trend
QoQ- -9.14%
YoY- -21.25%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,968,038 1,741,601 1,562,823 773,721 1,122,666 1,188,254 1,224,648 7.56%
PBT 40,319 59,334 45,140 31,346 35,093 27,793 22,409 9.45%
Tax -15,001 -12,146 -12,889 -10,083 -12,185 -9,457 -9,375 7.49%
NP 25,318 47,188 32,251 21,263 22,908 18,336 13,034 10.74%
-
NP to SH 25,388 47,242 32,251 21,263 22,908 18,336 13,034 10.79%
-
Tax Rate 37.21% 20.47% 28.55% 32.17% 34.72% 34.03% 41.84% -
Total Cost 1,942,720 1,694,413 1,530,572 752,458 1,099,758 1,169,918 1,211,614 7.52%
-
Net Worth 386,686 361,512 253,315 220,025 124,439 151,273 156,643 14.90%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 386,686 361,512 253,315 220,025 124,439 151,273 156,643 14.90%
NOSH 68,319 67,698 66,312 68,543 62,219 62,252 62,160 1.46%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.29% 2.71% 2.06% 2.75% 2.04% 1.54% 1.06% -
ROE 6.57% 13.07% 12.73% 9.66% 18.41% 12.12% 8.32% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
RPS 2,880.65 2,572.57 2,356.74 1,128.80 1,804.36 1,908.76 1,970.15 6.01%
EPS 37.16 69.78 48.63 31.02 36.82 29.45 20.97 9.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.66 5.34 3.82 3.21 2.00 2.43 2.52 13.24%
Adjusted Per Share Value based on latest NOSH - 68,543
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
RPS 2,870.78 2,540.48 2,279.69 1,128.63 1,637.64 1,733.31 1,786.40 7.56%
EPS 37.03 68.91 47.04 31.02 33.42 26.75 19.01 10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.6406 5.2734 3.6951 3.2095 1.8152 2.2066 2.285 14.90%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 30/09/03 30/09/02 28/09/01 -
Price 2.95 3.02 2.60 2.55 2.77 2.30 2.55 -
P/RPS 0.10 0.12 0.11 0.23 0.15 0.12 0.13 -3.95%
P/EPS 7.94 4.33 5.35 8.22 7.52 7.81 12.16 -6.34%
EY 12.60 23.11 18.71 12.17 13.29 12.81 8.22 6.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.68 0.79 1.39 0.95 1.01 -9.70%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 30/09/03 30/09/02 30/09/01 CAGR
Date 29/05/08 24/05/07 09/06/06 26/05/05 15/12/03 03/12/02 23/11/01 -
Price 3.10 3.90 2.80 2.51 2.79 2.21 2.55 -
P/RPS 0.11 0.15 0.12 0.22 0.15 0.12 0.13 -2.53%
P/EPS 8.34 5.59 5.76 8.09 7.58 7.50 12.16 -5.63%
EY 11.99 17.89 17.37 12.36 13.20 13.33 8.22 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.73 0.73 0.78 1.40 0.91 1.01 -8.92%

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