[TSTORE] QoQ Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 218.87%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,010,630 1,009,012 1,137,914 1,153,560 1,041,124 1,037,112 1,230,205 -12.27%
PBT 17,112 14,704 33,560 29,350 14,044 12,768 25,665 -23.66%
Tax -6,780 -5,144 -12,664 -9,242 -7,738 -7,452 -8,078 -11.01%
NP 10,332 9,560 20,896 20,108 6,306 5,316 17,587 -29.83%
-
NP to SH 10,332 9,560 20,896 20,108 6,306 5,316 17,587 -29.83%
-
Tax Rate 39.62% 34.98% 37.74% 31.49% 55.10% 58.36% 31.47% -
Total Cost 1,000,298 999,452 1,117,018 1,133,452 1,034,818 1,031,796 1,212,618 -12.03%
-
Net Worth 173,652 124,479 167,506 161,270 151,418 167,707 162,542 4.50%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 173,652 124,479 167,506 161,270 151,418 167,707 162,542 4.50%
NOSH 62,240 62,239 62,270 62,266 62,312 63,285 62,276 -0.03%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.02% 0.95% 1.84% 1.74% 0.61% 0.51% 1.43% -
ROE 5.95% 7.68% 12.47% 12.47% 4.16% 3.17% 10.82% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,623.74 1,621.17 1,827.39 1,852.61 1,670.82 1,638.78 1,975.38 -12.24%
EPS 16.60 14.00 30.50 32.29 10.12 8.40 28.24 -29.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.79 2.00 2.69 2.59 2.43 2.65 2.61 4.54%
Adjusted Per Share Value based on latest NOSH - 62,287
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,474.21 1,471.85 1,659.88 1,682.70 1,518.69 1,512.84 1,794.50 -12.27%
EPS 15.07 13.95 30.48 29.33 9.20 7.75 25.65 -29.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5331 1.8158 2.4434 2.3525 2.2088 2.4463 2.371 4.50%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.77 2.27 2.23 2.30 2.30 2.41 2.52 -
P/RPS 0.17 0.14 0.12 0.12 0.14 0.15 0.13 19.56%
P/EPS 16.69 14.78 6.65 7.12 22.73 28.69 8.92 51.78%
EY 5.99 6.77 15.05 14.04 4.40 3.49 11.21 -34.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.14 0.83 0.89 0.95 0.91 0.97 1.36%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 15/12/03 03/09/03 29/05/03 27/02/03 03/12/02 30/08/02 30/05/02 -
Price 2.79 2.59 2.19 2.24 2.21 2.39 2.50 -
P/RPS 0.17 0.16 0.12 0.12 0.13 0.15 0.13 19.56%
P/EPS 16.81 16.86 6.53 6.94 21.84 28.45 8.85 53.31%
EY 5.95 5.93 15.32 14.42 4.58 3.51 11.30 -34.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.30 0.81 0.86 0.91 0.90 0.96 2.75%

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