[TSTORE] YoY Annualized Quarter 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- 29.27%
YoY- 29.28%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 1,549,215 1,164,365 1,137,914 1,230,205 1,166,718 999,437 942,392 -0.53%
PBT 41,053 37,241 33,560 25,665 22,696 22,516 20,810 -0.73%
Tax -11,846 -10,241 -12,664 -8,078 -9,092 -9,189 872 -
NP 29,207 27,000 20,896 17,587 13,604 13,327 21,682 -0.32%
-
NP to SH 29,263 27,000 20,896 17,587 13,604 13,327 21,682 -0.32%
-
Tax Rate 28.86% 27.50% 37.74% 31.47% 40.06% 40.81% -4.19% -
Total Cost 1,520,008 1,137,365 1,117,018 1,212,618 1,153,114 986,110 920,710 -0.54%
-
Net Worth 264,833 193,852 167,506 162,542 157,781 149,456 14,143,143 4.39%
Dividend
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 264,833 193,852 167,506 162,542 157,781 149,456 14,143,143 4.39%
NOSH 67,216 68,499 62,270 62,276 62,118 62,273 62,304 -0.08%
Ratio Analysis
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 1.89% 2.32% 1.84% 1.43% 1.17% 1.33% 2.30% -
ROE 11.05% 13.93% 12.47% 10.82% 8.62% 8.92% 0.15% -
Per Share
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 2,304.81 1,699.82 1,827.39 1,975.38 1,878.21 1,604.91 1,512.56 -0.45%
EPS 43.50 39.40 30.50 28.24 21.90 21.40 34.80 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.94 2.83 2.69 2.61 2.54 2.40 227.00 4.47%
Adjusted Per Share Value based on latest NOSH - 62,251
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 2,259.84 1,698.46 1,659.88 1,794.50 1,701.90 1,457.88 1,374.67 -0.53%
EPS 42.69 39.38 30.48 25.65 19.84 19.44 31.63 -0.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8631 2.8277 2.4434 2.371 2.3016 2.1801 206.3065 4.39%
Price Multiplier on Financial Quarter End Date
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 29/09/06 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 2.88 2.78 2.23 2.52 2.62 3.98 0.00 -
P/RPS 0.12 0.16 0.12 0.13 0.14 0.25 0.00 -100.00%
P/EPS 6.62 7.05 6.65 8.92 11.96 18.60 0.00 -100.00%
EY 15.12 14.18 15.05 11.21 8.36 5.38 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.98 0.83 0.97 1.03 1.66 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 28/11/06 28/05/04 29/05/03 30/05/02 31/05/01 31/05/00 - -
Price 2.95 2.60 2.19 2.50 2.66 3.60 0.00 -
P/RPS 0.13 0.15 0.12 0.13 0.14 0.22 0.00 -100.00%
P/EPS 6.78 6.60 6.53 8.85 12.15 16.82 0.00 -100.00%
EY 14.76 15.16 15.32 11.30 8.23 5.94 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.92 0.81 0.96 1.05 1.50 0.00 -100.00%

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