[TSTORE] QoQ TTM Result on 31-Dec-2001 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 11.14%
YoY- 42.1%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,188,254 1,209,258 1,221,222 1,228,993 1,224,648 1,201,435 1,166,718 1.22%
PBT 27,793 25,670 25,020 24,693 22,409 24,185 22,696 14.44%
Tax -9,457 -8,381 -8,553 -10,207 -9,375 -10,336 -9,092 2.65%
NP 18,336 17,289 16,467 14,486 13,034 13,849 13,604 21.99%
-
NP to SH 18,336 17,289 16,467 14,486 13,034 13,849 13,604 21.99%
-
Tax Rate 34.03% 32.65% 34.18% 41.34% 41.84% 42.74% 40.06% -
Total Cost 1,169,918 1,191,969 1,204,755 1,214,507 1,211,614 1,187,586 1,153,114 0.96%
-
Net Worth 151,273 167,707 124,502 166,315 156,643 159,071 157,627 -2.70%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 151,273 167,707 124,502 166,315 156,643 159,071 157,627 -2.70%
NOSH 62,252 63,285 62,251 62,290 62,160 63,374 62,057 0.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.54% 1.43% 1.35% 1.18% 1.06% 1.15% 1.17% -
ROE 12.12% 10.31% 13.23% 8.71% 8.32% 8.71% 8.63% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,908.76 1,910.79 1,961.76 1,973.00 1,970.15 1,895.76 1,880.05 1.01%
EPS 29.45 27.32 26.45 23.26 20.97 21.85 21.92 21.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.65 2.00 2.67 2.52 2.51 2.54 -2.90%
Adjusted Per Share Value based on latest NOSH - 62,290
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,733.31 1,763.95 1,781.40 1,792.74 1,786.40 1,752.54 1,701.90 1.22%
EPS 26.75 25.22 24.02 21.13 19.01 20.20 19.84 22.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2066 2.4463 1.8161 2.4261 2.285 2.3204 2.2993 -2.70%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.30 2.41 2.52 2.55 2.55 2.65 2.62 -
P/RPS 0.12 0.13 0.13 0.13 0.13 0.14 0.14 -9.75%
P/EPS 7.81 8.82 9.53 10.97 12.16 12.13 11.95 -24.67%
EY 12.81 11.34 10.50 9.12 8.22 8.25 8.37 32.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 1.26 0.96 1.01 1.06 1.03 -5.24%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 30/08/01 31/05/01 -
Price 2.21 2.39 2.50 2.55 2.55 2.66 2.66 -
P/RPS 0.12 0.13 0.13 0.13 0.13 0.14 0.14 -9.75%
P/EPS 7.50 8.75 9.45 10.97 12.16 12.17 12.13 -27.40%
EY 13.33 11.43 10.58 9.12 8.22 8.22 8.24 37.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 1.25 0.96 1.01 1.06 1.05 -9.09%

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