[TSTORE] QoQ TTM Result on 31-Mar-2002 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 13.68%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 1,175,632 1,188,254 1,209,258 1,221,222 1,228,993 1,224,648 1,201,435 -1.43%
PBT 29,310 27,793 25,670 25,020 24,693 22,409 24,185 13.63%
Tax -7,966 -9,457 -8,381 -8,553 -10,207 -9,375 -10,336 -15.89%
NP 21,344 18,336 17,289 16,467 14,486 13,034 13,849 33.32%
-
NP to SH 21,344 18,336 17,289 16,467 14,486 13,034 13,849 33.32%
-
Tax Rate 27.18% 34.03% 32.65% 34.18% 41.34% 41.84% 42.74% -
Total Cost 1,154,288 1,169,918 1,191,969 1,204,755 1,214,507 1,211,614 1,187,586 -1.87%
-
Net Worth 161,323 151,273 167,707 124,502 166,315 156,643 159,071 0.93%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 161,323 151,273 167,707 124,502 166,315 156,643 159,071 0.93%
NOSH 62,287 62,252 63,285 62,251 62,290 62,160 63,374 -1.14%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.82% 1.54% 1.43% 1.35% 1.18% 1.06% 1.15% -
ROE 13.23% 12.12% 10.31% 13.23% 8.71% 8.32% 8.71% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,887.44 1,908.76 1,910.79 1,961.76 1,973.00 1,970.15 1,895.76 -0.29%
EPS 34.27 29.45 27.32 26.45 23.26 20.97 21.85 34.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.59 2.43 2.65 2.00 2.67 2.52 2.51 2.10%
Adjusted Per Share Value based on latest NOSH - 62,251
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 1,714.90 1,733.31 1,763.95 1,781.40 1,792.74 1,786.40 1,752.54 -1.43%
EPS 31.13 26.75 25.22 24.02 21.13 19.01 20.20 33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3532 2.2066 2.4463 1.8161 2.4261 2.285 2.3204 0.93%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 2.30 2.30 2.41 2.52 2.55 2.55 2.65 -
P/RPS 0.12 0.12 0.13 0.13 0.13 0.13 0.14 -9.74%
P/EPS 6.71 7.81 8.82 9.53 10.97 12.16 12.13 -32.54%
EY 14.90 12.81 11.34 10.50 9.12 8.22 8.25 48.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.95 0.91 1.26 0.96 1.01 1.06 -10.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 30/08/01 -
Price 2.24 2.21 2.39 2.50 2.55 2.55 2.66 -
P/RPS 0.12 0.12 0.13 0.13 0.13 0.13 0.14 -9.74%
P/EPS 6.54 7.50 8.75 9.45 10.97 12.16 12.17 -33.82%
EY 15.30 13.33 11.43 10.58 9.12 8.22 8.22 51.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.90 1.25 0.96 1.01 1.06 -12.97%

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