[TSTORE] QoQ Annualized Quarter Result on 31-Mar-2004 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 18.8%
YoY- 29.21%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,541,648 1,044,378 1,032,144 1,164,365 1,125,690 1,010,630 1,009,012 32.48%
PBT 78,512 17,592 15,860 37,241 35,612 17,112 14,704 203.94%
Tax -24,716 -5,584 -5,256 -10,241 -12,884 -6,780 -5,144 183.39%
NP 53,796 12,008 10,604 27,000 22,728 10,332 9,560 214.71%
-
NP to SH 53,796 12,008 10,604 27,000 22,728 10,332 9,560 214.71%
-
Tax Rate 31.48% 31.74% 33.14% 27.50% 36.18% 39.62% 34.98% -
Total Cost 1,487,852 1,032,370 1,021,540 1,137,365 1,102,962 1,000,298 999,452 30.21%
-
Net Worth 211,654 199,905 195,086 193,852 183,102 173,652 124,479 42.22%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 211,654 199,905 195,086 193,852 183,102 173,652 124,479 42.22%
NOSH 68,496 68,227 67,974 68,499 62,279 62,240 62,239 6.56%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 3.49% 1.15% 1.03% 2.32% 2.02% 1.02% 0.95% -
ROE 25.42% 6.01% 5.44% 13.93% 12.41% 5.95% 7.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2,250.70 1,530.73 1,518.43 1,699.82 1,807.47 1,623.74 1,621.17 24.32%
EPS 78.40 17.60 15.60 39.40 36.49 16.60 14.00 213.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.09 2.93 2.87 2.83 2.94 2.79 2.00 33.46%
Adjusted Per Share Value based on latest NOSH - 68,489
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 2,248.81 1,523.44 1,505.59 1,698.46 1,642.05 1,474.21 1,471.85 32.48%
EPS 78.47 17.52 15.47 39.38 33.15 15.07 13.95 214.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0874 2.916 2.8457 2.8277 2.6709 2.5331 1.8158 42.22%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.55 2.68 2.60 2.78 2.80 2.77 2.27 -
P/RPS 0.11 0.18 0.17 0.16 0.15 0.17 0.14 -14.78%
P/EPS 3.25 15.23 16.67 7.05 7.67 16.69 14.78 -63.40%
EY 30.80 6.57 6.00 14.18 13.03 5.99 6.77 173.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.91 0.91 0.98 0.95 0.99 1.14 -18.99%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 23/02/05 26/11/04 27/08/04 28/05/04 27/02/04 15/12/03 03/09/03 -
Price 2.50 2.64 2.62 2.60 3.10 2.79 2.59 -
P/RPS 0.11 0.17 0.17 0.15 0.17 0.17 0.16 -22.01%
P/EPS 3.18 15.00 16.79 6.60 8.49 16.81 16.86 -66.94%
EY 31.42 6.67 5.95 15.16 11.77 5.95 5.93 202.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.90 0.91 0.92 1.05 1.00 1.30 -26.94%

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