[TSTORE] QoQ TTM Result on 31-Mar-2001 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
31-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Mar-2001 [#4]
Profit Trend
QoQ- 33.45%
YoY- 18.57%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 1,228,993 1,224,648 1,201,435 1,166,718 1,146,234 1,078,220 1,038,729 11.83%
PBT 24,693 22,409 24,185 22,696 18,645 24,282 23,109 4.50%
Tax -10,207 -9,375 -10,336 -9,092 -8,451 -10,969 -11,374 -6.94%
NP 14,486 13,034 13,849 13,604 10,194 13,313 11,735 15.02%
-
NP to SH 14,486 13,034 13,849 13,604 10,194 13,313 11,735 15.02%
-
Tax Rate 41.34% 41.84% 42.74% 40.06% 45.33% 45.17% 49.22% -
Total Cost 1,214,507 1,211,614 1,187,586 1,153,114 1,136,040 1,064,907 1,026,994 11.79%
-
Net Worth 166,315 156,643 159,071 157,627 160,073 151,115 149,714 7.24%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div - - - - 5,232 5,232 5,232 -
Div Payout % - - - - 51.32% 39.30% 44.58% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 166,315 156,643 159,071 157,627 160,073 151,115 149,714 7.24%
NOSH 62,290 62,160 63,374 62,057 62,285 62,187 62,380 -0.09%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 1.18% 1.06% 1.15% 1.17% 0.89% 1.23% 1.13% -
ROE 8.71% 8.32% 8.71% 8.63% 6.37% 8.81% 7.84% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,973.00 1,970.15 1,895.76 1,880.05 1,840.30 1,733.82 1,665.14 11.93%
EPS 23.26 20.97 21.85 21.92 16.37 21.41 18.81 15.16%
DPS 0.00 0.00 0.00 0.00 8.40 8.41 8.39 -
NAPS 2.67 2.52 2.51 2.54 2.57 2.43 2.40 7.34%
Adjusted Per Share Value based on latest NOSH - 62,057
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 1,792.74 1,786.40 1,752.54 1,701.90 1,672.01 1,572.80 1,515.20 11.83%
EPS 21.13 19.01 20.20 19.84 14.87 19.42 17.12 15.01%
DPS 0.00 0.00 0.00 0.00 7.63 7.63 7.63 -
NAPS 2.4261 2.285 2.3204 2.2993 2.335 2.2043 2.1839 7.24%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.55 2.55 2.65 2.62 2.64 3.00 3.04 -
P/RPS 0.13 0.13 0.14 0.14 0.14 0.17 0.18 -19.45%
P/EPS 10.97 12.16 12.13 11.95 16.13 14.01 16.16 -22.70%
EY 9.12 8.22 8.25 8.37 6.20 7.14 6.19 29.38%
DY 0.00 0.00 0.00 0.00 3.18 2.80 2.76 -
P/NAPS 0.96 1.01 1.06 1.03 1.03 1.23 1.27 -16.97%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 23/11/01 30/08/01 31/05/01 28/02/01 29/11/00 20/10/00 -
Price 2.55 2.55 2.66 2.66 2.65 2.74 2.95 -
P/RPS 0.13 0.13 0.14 0.14 0.14 0.16 0.18 -19.45%
P/EPS 10.97 12.16 12.17 12.13 16.19 12.80 15.68 -21.14%
EY 9.12 8.22 8.22 8.24 6.18 7.81 6.38 26.81%
DY 0.00 0.00 0.00 0.00 3.17 3.07 2.84 -
P/NAPS 0.96 1.01 1.06 1.05 1.03 1.13 1.23 -15.19%

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