[TSTORE] QoQ Quarter Result on 31-Mar-2014 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 20.68%
YoY- -25.28%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 400,367 484,972 386,739 459,848 436,140 529,992 386,877 2.30%
PBT 9,185 9,059 6,273 12,754 9,985 7,319 3,043 108.43%
Tax -3,538 -5,155 -3,505 -5,257 -3,773 -2,498 -2,473 26.88%
NP 5,647 3,904 2,768 7,497 6,212 4,821 570 359.35%
-
NP to SH 5,649 3,907 2,768 7,498 6,213 4,825 570 359.46%
-
Tax Rate 38.52% 56.90% 55.87% 41.22% 37.79% 34.13% 81.27% -
Total Cost 394,720 481,068 383,971 452,351 429,928 525,171 386,307 1.44%
-
Net Worth 465,698 409,107 458,103 455,383 444,468 411,967 452,437 1.93%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 465,698 409,107 458,103 455,383 444,468 411,967 452,437 1.93%
NOSH 68,890 68,184 69,200 68,788 68,274 68,661 71,249 -2.21%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.41% 0.80% 0.72% 1.63% 1.42% 0.91% 0.15% -
ROE 1.21% 0.96% 0.60% 1.65% 1.40% 1.17% 0.13% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 581.17 711.26 558.87 668.49 638.80 771.89 542.99 4.62%
EPS 8.20 5.70 4.00 10.90 9.10 7.00 0.80 369.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.76 6.00 6.62 6.62 6.51 6.00 6.35 4.24%
Adjusted Per Share Value based on latest NOSH - 68,788
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 584.02 707.43 564.14 670.78 636.20 773.10 564.34 2.30%
EPS 8.24 5.70 4.04 10.94 9.06 7.04 0.83 359.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.7932 5.9677 6.6824 6.6427 6.4835 6.0094 6.5997 1.93%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.80 3.08 2.72 2.95 2.25 2.05 2.14 -
P/RPS 0.48 0.43 0.49 0.44 0.35 0.27 0.39 14.80%
P/EPS 34.15 53.75 68.00 27.06 24.73 29.17 267.50 -74.55%
EY 2.93 1.86 1.47 3.69 4.04 3.43 0.37 295.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.51 0.41 0.45 0.35 0.34 0.34 13.25%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 27/11/14 28/08/14 23/05/14 28/02/14 26/11/13 26/08/13 -
Price 2.72 3.10 2.83 2.80 3.00 2.60 2.20 -
P/RPS 0.47 0.44 0.51 0.42 0.47 0.34 0.41 9.50%
P/EPS 33.17 54.10 70.75 25.69 32.97 37.00 275.00 -75.49%
EY 3.01 1.85 1.41 3.89 3.03 2.70 0.36 310.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.52 0.43 0.42 0.46 0.43 0.35 9.28%

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