[TSTORE] YoY Cumulative Quarter Result on 31-Dec-2000 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
31-Dec-2000 [#3]
Profit Trend
QoQ- 402.8%
YoY- -25.61%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Cumulative Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 844,268 865,170 916,137 848,485 704,854 0 -100.00%
PBT 26,709 22,013 17,523 15,726 19,581 0 -100.00%
Tax -9,663 -6,932 -7,319 -6,404 -7,049 0 -100.00%
NP 17,046 15,081 10,204 9,322 12,532 0 -100.00%
-
NP to SH 17,046 15,081 10,204 9,322 12,532 0 -100.00%
-
Tax Rate 36.18% 31.49% 41.77% 40.72% 36.00% - -
Total Cost 827,222 850,089 905,933 839,163 692,322 0 -100.00%
-
Net Worth 183,102 161,270 166,227 160,036 11,596,776 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 183,102 161,270 166,227 160,036 11,596,776 0 -100.00%
NOSH 62,279 62,266 62,257 62,271 46,761 31,255 -0.72%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 2.02% 1.74% 1.11% 1.10% 1.78% 0.00% -
ROE 9.31% 9.35% 6.14% 5.82% 0.11% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,355.60 1,389.46 1,471.53 1,362.56 1,507.35 0.00 -100.00%
EPS 27.37 24.22 16.39 14.97 26.80 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.94 2.59 2.67 2.57 248.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 62,285
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 1,231.54 1,262.03 1,336.37 1,237.69 1,028.17 0.00 -100.00%
EPS 24.87 22.00 14.88 13.60 18.28 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6709 2.3525 2.4248 2.3345 169.1625 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 31/12/03 31/12/02 31/12/01 26/12/00 - - -
Price 2.80 2.30 2.55 2.64 0.00 0.00 -
P/RPS 0.21 0.17 0.17 0.19 0.00 0.00 -100.00%
P/EPS 10.23 9.50 15.56 17.64 0.00 0.00 -100.00%
EY 9.78 10.53 6.43 5.67 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.89 0.96 1.03 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 27/02/04 27/02/03 27/02/02 28/02/01 28/01/00 - -
Price 3.10 2.24 2.55 2.65 2.97 0.00 -
P/RPS 0.23 0.16 0.17 0.19 0.20 0.00 -100.00%
P/EPS 11.33 9.25 15.56 17.70 11.08 0.00 -100.00%
EY 8.83 10.81 6.43 5.65 9.02 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.86 0.96 1.03 0.01 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