[TSTORE] YoY Annualized Quarter Result on 30-Jun-2003 [#1]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
03-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- -54.25%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,209,172 1,835,592 1,541,648 1,009,012 1,037,112 1,084,968 946,100 13.92%
PBT 96,356 86,716 78,512 14,704 12,768 10,168 4,212 61.77%
Tax -30,092 -29,060 -24,716 -5,144 -7,452 -8,140 -3,164 41.36%
NP 66,264 57,656 53,796 9,560 5,316 2,028 1,048 89.13%
-
NP to SH 66,292 57,656 53,796 9,560 5,316 2,028 1,048 89.14%
-
Tax Rate 31.23% 33.51% 31.48% 34.98% 58.36% 80.06% 75.12% -
Total Cost 2,142,908 1,777,936 1,487,852 999,452 1,031,796 1,082,940 945,052 13.40%
-
Net Worth 288,167 247,761 211,654 124,479 167,707 159,071 149,714 10.58%
Dividend
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 288,167 247,761 211,654 124,479 167,707 159,071 149,714 10.58%
NOSH 67,644 66,423 68,496 62,239 63,285 63,374 62,380 1.25%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.00% 3.14% 3.49% 0.95% 0.51% 0.19% 0.11% -
ROE 23.00% 23.27% 25.42% 7.68% 3.17% 1.27% 0.70% -
Per Share
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3,265.84 2,763.45 2,250.70 1,621.17 1,638.78 1,711.98 1,516.65 12.51%
EPS 98.00 86.80 78.40 14.00 8.40 3.20 1.68 86.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.26 3.73 3.09 2.00 2.65 2.51 2.40 9.21%
Adjusted Per Share Value based on latest NOSH - 62,239
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3,222.53 2,677.58 2,248.81 1,471.85 1,512.84 1,582.65 1,380.08 13.92%
EPS 96.70 84.10 78.47 13.95 7.75 2.96 1.53 89.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2035 3.6141 3.0874 1.8158 2.4463 2.3204 2.1839 10.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/12/06 30/12/05 31/12/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.85 2.60 2.55 2.27 2.41 2.65 3.04 -
P/RPS 0.09 0.09 0.11 0.14 0.15 0.15 0.20 -11.54%
P/EPS 2.91 3.00 3.25 14.78 28.69 82.81 180.95 -46.99%
EY 34.39 33.38 30.80 6.77 3.49 1.21 0.55 88.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.83 1.14 0.91 1.06 1.27 -9.36%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 28/02/07 24/02/06 23/02/05 03/09/03 30/08/02 30/08/01 20/10/00 -
Price 2.85 2.64 2.50 2.59 2.39 2.66 2.95 -
P/RPS 0.09 0.10 0.11 0.16 0.15 0.16 0.19 -10.84%
P/EPS 2.91 3.04 3.18 16.86 28.45 83.13 175.60 -46.74%
EY 34.39 32.88 31.42 5.93 3.51 1.20 0.57 87.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.71 0.81 1.30 0.90 1.06 1.23 -8.91%

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