[TSTORE] YoY TTM Result on 31-Mar-2013 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- 3.11%
YoY- 54.13%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,506,363 1,746,144 1,812,857 1,923,721 1,838,995 1,836,051 1,820,265 -3.10%
PBT 15,269 37,329 33,101 32,000 25,366 13,332 8,655 9.91%
Tax -8,962 -16,887 -14,001 -15,650 -14,762 -8,110 -11,366 -3.87%
NP 6,307 20,442 19,100 16,350 10,604 5,222 -2,711 -
-
NP to SH 6,313 20,449 19,106 16,358 10,613 5,244 -2,703 -
-
Tax Rate 58.69% 45.24% 42.30% 48.91% 58.20% 60.83% 131.32% -
Total Cost 1,500,056 1,725,702 1,793,757 1,907,371 1,828,391 1,830,829 1,822,976 -3.19%
-
Net Worth 474,718 469,747 455,383 438,515 410,166 411,649 400,830 2.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 474,718 469,747 455,383 438,515 410,166 411,649 400,830 2.85%
NOSH 68,403 68,277 68,788 68,732 68,361 68,380 68,517 -0.02%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 0.42% 1.17% 1.05% 0.85% 0.58% 0.28% -0.15% -
ROE 1.33% 4.35% 4.20% 3.73% 2.59% 1.27% -0.67% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,202.18 2,557.43 2,635.39 2,798.84 2,690.12 2,685.06 2,656.62 -3.07%
EPS 9.23 29.95 27.77 23.80 15.52 7.67 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.94 6.88 6.62 6.38 6.00 6.02 5.85 2.88%
Adjusted Per Share Value based on latest NOSH - 68,732
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 2,197.34 2,547.11 2,644.42 2,806.14 2,682.55 2,678.25 2,655.23 -3.10%
EPS 9.21 29.83 27.87 23.86 15.48 7.65 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.9247 6.8522 6.6427 6.3966 5.9831 6.0047 5.8469 2.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 2.76 2.99 2.95 2.03 2.50 2.50 2.59 -
P/RPS 0.13 0.12 0.11 0.07 0.09 0.09 0.10 4.46%
P/EPS 29.91 9.98 10.62 8.53 16.10 32.60 -65.65 -
EY 3.34 10.02 9.42 11.72 6.21 3.07 -1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.45 0.32 0.42 0.42 0.44 -1.57%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 23/05/16 28/05/15 23/05/14 30/05/13 30/05/12 26/05/11 31/05/10 -
Price 2.72 2.76 2.80 2.00 2.25 2.49 2.45 -
P/RPS 0.12 0.11 0.11 0.07 0.08 0.09 0.09 4.90%
P/EPS 29.47 9.22 10.08 8.40 14.49 32.47 -62.10 -
EY 3.39 10.85 9.92 11.90 6.90 3.08 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.40 0.42 0.31 0.38 0.41 0.42 -1.22%

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