[TSTORE] QoQ Cumulative Quarter Result on 31-Dec-2012 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
31-Dec-2012 [#1]
Profit Trend
QoQ- -59.04%
YoY- 123.24%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,889,137 1,359,145 972,268 465,716 1,861,594 1,304,244 910,141 62.64%
PBT 35,018 27,700 24,657 9,083 26,839 22,105 19,495 47.71%
Tax -14,244 -11,747 -9,274 -3,733 -13,782 -9,691 -7,406 54.59%
NP 20,774 15,953 15,383 5,350 13,057 12,414 12,089 43.42%
-
NP to SH 20,780 15,955 15,385 5,351 13,063 12,416 12,090 43.43%
-
Tax Rate 40.68% 42.41% 37.61% 41.10% 51.35% 43.84% 37.99% -
Total Cost 1,868,363 1,343,192 956,885 460,366 1,848,537 1,291,830 898,052 62.89%
-
Net Worth 439,867 434,825 436,250 428,079 421,974 410,776 410,850 4.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 439,867 434,825 436,250 428,079 421,974 410,776 410,850 4.65%
NOSH 68,515 68,476 68,377 68,602 68,502 68,462 68,475 0.03%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.10% 1.17% 1.58% 1.15% 0.70% 0.95% 1.33% -
ROE 4.72% 3.67% 3.53% 1.25% 3.10% 3.02% 2.94% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,757.25 1,984.84 1,421.91 678.86 2,717.56 1,905.04 1,329.16 62.58%
EPS 30.30 23.30 22.50 7.80 19.10 18.10 17.60 43.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.42 6.35 6.38 6.24 6.16 6.00 6.00 4.60%
Adjusted Per Share Value based on latest NOSH - 68,602
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 2,755.69 1,982.59 1,418.25 679.34 2,715.51 1,902.50 1,327.63 62.64%
EPS 30.31 23.27 22.44 7.81 19.06 18.11 17.64 43.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.4164 6.3428 6.3636 6.2444 6.1554 5.992 5.9931 4.65%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.05 2.14 2.03 2.00 2.20 2.40 2.50 -
P/RPS 0.07 0.11 0.14 0.29 0.08 0.13 0.19 -48.57%
P/EPS 6.76 9.18 9.02 25.64 11.54 13.23 14.16 -38.88%
EY 14.79 10.89 11.08 3.90 8.67 7.56 7.06 63.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.32 0.32 0.36 0.40 0.42 -16.56%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 26/08/13 30/05/13 28/02/13 30/11/12 28/08/12 30/05/12 -
Price 2.60 2.20 2.00 2.00 2.05 2.02 2.25 -
P/RPS 0.09 0.11 0.14 0.29 0.08 0.11 0.17 -34.53%
P/EPS 8.57 9.44 8.89 25.64 10.75 11.14 12.74 -23.20%
EY 11.67 10.59 11.25 3.90 9.30 8.98 7.85 30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.31 0.32 0.33 0.34 0.38 3.47%

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