[TSTORE] YoY TTM Result on 30-Sep-2000 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
29-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Sep-2000 [#2]
Profit Trend
QoQ- 13.45%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 1,122,666 1,188,254 1,224,648 1,078,220 219,584 -1.68%
PBT 35,093 27,793 22,409 24,282 2,310 -2.79%
Tax -12,185 -9,457 -9,375 -10,969 -2,296 -1.72%
NP 22,908 18,336 13,034 13,313 14 -7.41%
-
NP to SH 22,908 18,336 13,034 13,313 14 -7.41%
-
Tax Rate 34.72% 34.03% 41.84% 45.17% 99.39% -
Total Cost 1,099,758 1,169,918 1,211,614 1,064,907 219,570 -1.66%
-
Net Worth 124,439 151,273 156,643 151,115 2,800 -3.87%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - 5,232 - -
Div Payout % - - - 39.30% - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 124,439 151,273 156,643 151,115 2,800 -3.87%
NOSH 62,219 62,252 62,160 62,187 1,400 -3.87%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.04% 1.54% 1.06% 1.23% 0.01% -
ROE 18.41% 12.12% 8.32% 8.81% 0.50% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,804.36 1,908.76 1,970.15 1,733.82 15,684.57 2.27%
EPS 36.82 29.45 20.97 21.41 1.00 -3.68%
DPS 0.00 0.00 0.00 8.41 0.00 -
NAPS 2.00 2.43 2.52 2.43 2.00 0.00%
Adjusted Per Share Value based on latest NOSH - 62,187
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,637.64 1,733.31 1,786.40 1,572.80 320.31 -1.68%
EPS 33.42 26.75 19.01 19.42 0.02 -7.43%
DPS 0.00 0.00 0.00 7.63 0.00 -
NAPS 1.8152 2.2066 2.285 2.2043 0.0408 -3.87%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.77 2.30 2.55 3.00 0.00 -
P/RPS 0.15 0.12 0.13 0.17 0.00 -100.00%
P/EPS 7.52 7.81 12.16 14.01 0.00 -100.00%
EY 13.29 12.81 8.22 7.14 0.00 -100.00%
DY 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 1.39 0.95 1.01 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/12/03 03/12/02 23/11/01 29/11/00 - -
Price 2.79 2.21 2.55 2.74 0.00 -
P/RPS 0.15 0.12 0.13 0.16 0.00 -100.00%
P/EPS 7.58 7.50 12.16 12.80 0.00 -100.00%
EY 13.20 13.33 8.22 7.81 0.00 -100.00%
DY 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 1.40 0.91 1.01 1.13 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