[TSTORE] QoQ TTM Result on 30-Jun-2002 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- 4.99%
YoY- 24.84%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 1,137,914 1,175,632 1,188,254 1,209,258 1,221,222 1,228,993 1,224,648 -4.78%
PBT 33,560 29,310 27,793 25,670 25,020 24,693 22,409 30.93%
Tax -12,664 -7,966 -9,457 -8,381 -8,553 -10,207 -9,375 22.22%
NP 20,896 21,344 18,336 17,289 16,467 14,486 13,034 37.01%
-
NP to SH 20,896 21,344 18,336 17,289 16,467 14,486 13,034 37.01%
-
Tax Rate 37.74% 27.18% 34.03% 32.65% 34.18% 41.34% 41.84% -
Total Cost 1,117,018 1,154,288 1,169,918 1,191,969 1,204,755 1,214,507 1,211,614 -5.27%
-
Net Worth 124,535 161,323 151,273 167,707 124,502 166,315 156,643 -14.19%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 124,535 161,323 151,273 167,707 124,502 166,315 156,643 -14.19%
NOSH 62,267 62,287 62,252 63,285 62,251 62,290 62,160 0.11%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.84% 1.82% 1.54% 1.43% 1.35% 1.18% 1.06% -
ROE 16.78% 13.23% 12.12% 10.31% 13.23% 8.71% 8.32% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,827.45 1,887.44 1,908.76 1,910.79 1,961.76 1,973.00 1,970.15 -4.89%
EPS 33.56 34.27 29.45 27.32 26.45 23.26 20.97 36.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.59 2.43 2.65 2.00 2.67 2.52 -14.29%
Adjusted Per Share Value based on latest NOSH - 63,285
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,659.88 1,714.90 1,733.31 1,763.95 1,781.40 1,792.74 1,786.40 -4.78%
EPS 30.48 31.13 26.75 25.22 24.02 21.13 19.01 37.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8166 2.3532 2.2066 2.4463 1.8161 2.4261 2.285 -14.19%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.23 2.30 2.30 2.41 2.52 2.55 2.55 -
P/RPS 0.12 0.12 0.12 0.13 0.13 0.13 0.13 -5.20%
P/EPS 6.65 6.71 7.81 8.82 9.53 10.97 12.16 -33.15%
EY 15.05 14.90 12.81 11.34 10.50 9.12 8.22 49.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.89 0.95 0.91 1.26 0.96 1.01 7.14%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 29/05/03 27/02/03 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 -
Price 2.19 2.24 2.21 2.39 2.50 2.55 2.55 -
P/RPS 0.12 0.12 0.12 0.13 0.13 0.13 0.13 -5.20%
P/EPS 6.53 6.54 7.50 8.75 9.45 10.97 12.16 -33.95%
EY 15.32 15.30 13.33 11.43 10.58 9.12 8.22 51.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.86 0.91 0.90 1.25 0.96 1.01 5.86%

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