[TSTORE] QoQ TTM Result on 30-Sep-2001 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -5.88%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 1,209,258 1,221,222 1,228,993 1,224,648 1,201,435 1,166,718 1,146,234 3.64%
PBT 25,670 25,020 24,693 22,409 24,185 22,696 18,645 23.83%
Tax -8,381 -8,553 -10,207 -9,375 -10,336 -9,092 -8,451 -0.55%
NP 17,289 16,467 14,486 13,034 13,849 13,604 10,194 42.35%
-
NP to SH 17,289 16,467 14,486 13,034 13,849 13,604 10,194 42.35%
-
Tax Rate 32.65% 34.18% 41.34% 41.84% 42.74% 40.06% 45.33% -
Total Cost 1,191,969 1,204,755 1,214,507 1,211,614 1,187,586 1,153,114 1,136,040 3.26%
-
Net Worth 167,707 124,502 166,315 156,643 159,071 157,627 160,073 3.16%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div - - - - - - 5,232 -
Div Payout % - - - - - - 51.32% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 167,707 124,502 166,315 156,643 159,071 157,627 160,073 3.16%
NOSH 63,285 62,251 62,290 62,160 63,374 62,057 62,285 1.07%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 1.43% 1.35% 1.18% 1.06% 1.15% 1.17% 0.89% -
ROE 10.31% 13.23% 8.71% 8.32% 8.71% 8.63% 6.37% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,910.79 1,961.76 1,973.00 1,970.15 1,895.76 1,880.05 1,840.30 2.54%
EPS 27.32 26.45 23.26 20.97 21.85 21.92 16.37 40.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.40 -
NAPS 2.65 2.00 2.67 2.52 2.51 2.54 2.57 2.07%
Adjusted Per Share Value based on latest NOSH - 62,160
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 1,763.95 1,781.40 1,792.74 1,786.40 1,752.54 1,701.90 1,672.01 3.64%
EPS 25.22 24.02 21.13 19.01 20.20 19.84 14.87 42.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.63 -
NAPS 2.4463 1.8161 2.4261 2.285 2.3204 2.2993 2.335 3.16%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 2.41 2.52 2.55 2.55 2.65 2.62 2.64 -
P/RPS 0.13 0.13 0.13 0.13 0.14 0.14 0.14 -4.83%
P/EPS 8.82 9.53 10.97 12.16 12.13 11.95 16.13 -33.20%
EY 11.34 10.50 9.12 8.22 8.25 8.37 6.20 49.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
P/NAPS 0.91 1.26 0.96 1.01 1.06 1.03 1.03 -7.94%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 30/08/02 30/05/02 27/02/02 23/11/01 30/08/01 31/05/01 28/02/01 -
Price 2.39 2.50 2.55 2.55 2.66 2.66 2.65 -
P/RPS 0.13 0.13 0.13 0.13 0.14 0.14 0.14 -4.83%
P/EPS 8.75 9.45 10.97 12.16 12.17 12.13 16.19 -33.72%
EY 11.43 10.58 9.12 8.22 8.22 8.24 6.18 50.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.17 -
P/NAPS 0.90 1.25 0.96 1.01 1.06 1.05 1.03 -8.62%

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