[TSTORE] YoY Annualized Quarter Result on 31-Dec-2002 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 218.87%
YoY- 47.79%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,971,012 1,603,745 1,125,690 1,153,560 1,221,516 1,131,313 939,805 -0.79%
PBT 70,948 49,580 35,612 29,350 23,364 20,968 26,108 -1.07%
Tax -14,317 -13,965 -12,884 -9,242 -9,758 -8,538 -9,398 -0.45%
NP 56,630 35,614 22,728 20,108 13,605 12,429 16,709 -1.30%
-
NP to SH 56,640 35,626 22,728 20,108 13,605 12,429 16,709 -1.31%
-
Tax Rate 20.18% 28.17% 36.18% 31.49% 41.77% 40.72% 36.00% -
Total Cost 1,914,381 1,568,130 1,102,962 1,133,452 1,207,910 1,118,884 923,096 -0.78%
-
Net Worth 361,589 258,494 183,102 161,270 166,227 160,036 11,596,775 3.81%
Dividend
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 361,589 258,494 183,102 161,270 166,227 160,036 11,596,775 3.81%
NOSH 67,967 66,967 62,279 62,266 62,257 62,271 46,761 -0.40%
Ratio Analysis
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.87% 2.22% 2.02% 1.74% 1.11% 1.10% 1.78% -
ROE 15.66% 13.78% 12.41% 12.47% 8.18% 7.77% 0.14% -
Per Share
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2,899.91 2,394.81 1,807.47 1,852.61 1,962.04 1,816.75 2,009.80 -0.39%
EPS 83.33 53.20 36.49 32.29 21.85 19.96 35.73 -0.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.32 3.86 2.94 2.59 2.67 2.57 248.00 4.23%
Adjusted Per Share Value based on latest NOSH - 62,287
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 2,875.12 2,339.39 1,642.05 1,682.70 1,781.83 1,650.25 1,370.90 -0.79%
EPS 82.62 51.97 33.15 29.33 19.85 18.13 24.37 -1.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2745 3.7707 2.6709 2.3525 2.4248 2.3345 169.1625 3.81%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 29/06/07 30/06/06 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 3.90 2.80 2.80 2.30 2.55 2.64 0.00 -
P/RPS 0.13 0.12 0.15 0.12 0.13 0.15 0.00 -100.00%
P/EPS 4.68 5.26 7.67 7.12 11.67 13.23 0.00 -100.00%
EY 21.37 19.00 13.03 14.04 8.57 7.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.95 0.89 0.96 1.03 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/08/07 29/08/06 27/02/04 27/02/03 27/02/02 28/02/01 28/01/00 -
Price 3.90 2.85 3.10 2.24 2.55 2.65 2.97 -
P/RPS 0.13 0.12 0.17 0.12 0.13 0.15 0.15 0.15%
P/EPS 4.68 5.36 8.49 6.94 11.67 13.28 8.31 0.62%
EY 21.37 18.67 11.77 14.42 8.57 7.53 12.03 -0.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 1.05 0.86 0.96 1.03 0.01 -4.52%

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