[TSTORE] YoY Annual (Unaudited) Result on 30-Sep-2009 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2009
Quarter
30-Sep-2009 [#4]
Profit Trend
YoY- -92.75%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,861,594 1,862,537 1,816,480 1,841,590 2,048,660 1,954,168 1,549,215 3.10%
PBT 26,839 24,001 11,397 13,415 43,501 54,758 41,053 -6.83%
Tax -13,782 -13,615 -7,352 -11,471 -16,598 -14,702 -11,846 2.55%
NP 13,057 10,386 4,045 1,944 26,903 40,056 29,207 -12.54%
-
NP to SH 13,063 10,393 4,067 1,952 26,916 40,125 29,263 -12.56%
-
Tax Rate 51.35% 56.73% 64.51% 85.51% 38.16% 26.85% 28.86% -
Total Cost 1,848,537 1,852,151 1,812,435 1,839,646 2,021,757 1,914,112 1,520,008 3.31%
-
Net Worth 421,974 411,411 400,771 390,153 387,426 357,823 264,833 8.06%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 421,974 411,411 400,771 390,153 387,426 357,823 264,833 8.06%
NOSH 68,502 68,683 68,507 68,447 68,571 68,027 67,216 0.31%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 0.70% 0.56% 0.22% 0.11% 1.31% 2.05% 1.89% -
ROE 3.10% 2.53% 1.01% 0.50% 6.95% 11.21% 11.05% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,717.56 2,711.78 2,651.49 2,690.50 2,987.64 2,872.62 2,304.81 2.78%
EPS 19.10 15.20 5.90 2.80 39.30 59.00 43.50 -12.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.16 5.99 5.85 5.70 5.65 5.26 3.94 7.72%
Adjusted Per Share Value based on latest NOSH - 68,140
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2,715.51 2,716.89 2,649.70 2,686.33 2,988.39 2,850.55 2,259.84 3.10%
EPS 19.06 15.16 5.93 2.85 39.26 58.53 42.69 -12.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.1554 6.0013 5.8461 5.6912 5.6514 5.2196 3.8631 8.06%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 2.20 2.40 2.44 2.60 2.73 3.46 2.88 -
P/RPS 0.08 0.09 0.09 0.10 0.09 0.12 0.12 -6.52%
P/EPS 11.54 15.86 41.10 91.17 6.95 5.87 6.62 9.69%
EY 8.67 6.30 2.43 1.10 14.38 17.05 15.12 -8.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.42 0.46 0.48 0.66 0.73 -11.10%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 30/11/09 28/11/08 23/11/07 28/11/06 -
Price 2.05 2.42 2.80 3.33 3.22 3.40 2.95 -
P/RPS 0.08 0.09 0.11 0.12 0.11 0.12 0.13 -7.76%
P/EPS 10.75 15.99 47.17 116.77 8.20 5.76 6.78 7.97%
EY 9.30 6.25 2.12 0.86 12.19 17.35 14.76 -7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.48 0.58 0.57 0.65 0.75 -12.77%

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