[TSTORE] YoY TTM Result on 31-Mar-2010 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2010
Quarter
31-Mar-2010 [#2]
Profit Trend
QoQ- -57.43%
YoY- -116.73%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,923,721 1,838,995 1,836,051 1,820,265 1,912,047 1,968,038 1,741,601 1.66%
PBT 32,000 25,366 13,332 8,655 28,087 40,319 59,334 -9.77%
Tax -15,650 -14,762 -8,110 -11,366 -11,940 -15,001 -12,146 4.31%
NP 16,350 10,604 5,222 -2,711 16,147 25,318 47,188 -16.17%
-
NP to SH 16,358 10,613 5,244 -2,703 16,154 25,388 47,242 -16.18%
-
Tax Rate 48.91% 58.20% 60.83% 131.32% 42.51% 37.21% 20.47% -
Total Cost 1,907,371 1,828,391 1,830,829 1,822,976 1,895,900 1,942,720 1,694,413 1.99%
-
Net Worth 438,515 410,166 411,649 400,830 403,226 386,686 361,512 3.26%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 438,515 410,166 411,649 400,830 403,226 386,686 361,512 3.26%
NOSH 68,732 68,361 68,380 68,517 68,692 68,319 67,698 0.25%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 0.85% 0.58% 0.28% -0.15% 0.84% 1.29% 2.71% -
ROE 3.73% 2.59% 1.27% -0.67% 4.01% 6.57% 13.07% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,798.84 2,690.12 2,685.06 2,656.62 2,783.47 2,880.65 2,572.57 1.41%
EPS 23.80 15.52 7.67 -3.94 23.52 37.16 69.78 -16.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.38 6.00 6.02 5.85 5.87 5.66 5.34 3.00%
Adjusted Per Share Value based on latest NOSH - 68,517
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 2,806.14 2,682.55 2,678.25 2,655.23 2,789.11 2,870.78 2,540.48 1.66%
EPS 23.86 15.48 7.65 -3.94 23.56 37.03 68.91 -16.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.3966 5.9831 6.0047 5.8469 5.8819 5.6406 5.2734 3.26%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.03 2.50 2.50 2.59 3.10 2.95 3.02 -
P/RPS 0.07 0.09 0.09 0.10 0.11 0.10 0.12 -8.58%
P/EPS 8.53 16.10 32.60 -65.65 13.18 7.94 4.33 11.95%
EY 11.72 6.21 3.07 -1.52 7.59 12.60 23.11 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.42 0.42 0.44 0.53 0.52 0.57 -9.16%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 26/05/11 31/05/10 26/05/09 29/05/08 24/05/07 -
Price 2.00 2.25 2.49 2.45 3.36 3.10 3.90 -
P/RPS 0.07 0.08 0.09 0.09 0.12 0.11 0.15 -11.91%
P/EPS 8.40 14.49 32.47 -62.10 14.29 8.34 5.59 7.01%
EY 11.90 6.90 3.08 -1.61 7.00 11.99 17.89 -6.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.38 0.41 0.42 0.57 0.55 0.73 -13.29%

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