[TSTORE] YoY TTM Result on 30-Sep-2001 [#2]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
23-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
30-Sep-2001 [#2]
Profit Trend
QoQ- -5.88%
YoY- -2.1%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 773,721 1,122,666 1,188,254 1,224,648 1,078,220 219,584 -1.32%
PBT 31,346 35,093 27,793 22,409 24,282 2,310 -2.72%
Tax -10,083 -12,185 -9,457 -9,375 -10,969 -2,296 -1.55%
NP 21,263 22,908 18,336 13,034 13,313 14 -7.45%
-
NP to SH 21,263 22,908 18,336 13,034 13,313 14 -7.45%
-
Tax Rate 32.17% 34.72% 34.03% 41.84% 45.17% 99.39% -
Total Cost 752,458 1,099,758 1,169,918 1,211,614 1,064,907 219,570 -1.29%
-
Net Worth 220,025 124,439 151,273 156,643 151,115 2,800 -4.51%
Dividend
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - 5,232 - -
Div Payout % - - - - 39.30% - -
Equity
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 220,025 124,439 151,273 156,643 151,115 2,800 -4.51%
NOSH 68,543 62,219 62,252 62,160 62,187 1,400 -4.03%
Ratio Analysis
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.75% 2.04% 1.54% 1.06% 1.23% 0.01% -
ROE 9.66% 18.41% 12.12% 8.32% 8.81% 0.50% -
Per Share
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,128.80 1,804.36 1,908.76 1,970.15 1,733.82 15,684.57 2.82%
EPS 31.02 36.82 29.45 20.97 21.41 1.00 -3.56%
DPS 0.00 0.00 0.00 0.00 8.41 0.00 -
NAPS 3.21 2.00 2.43 2.52 2.43 2.00 -0.49%
Adjusted Per Share Value based on latest NOSH - 62,160
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,128.63 1,637.64 1,733.31 1,786.40 1,572.80 320.31 -1.32%
EPS 31.02 33.42 26.75 19.01 19.42 0.02 -7.47%
DPS 0.00 0.00 0.00 0.00 7.63 0.00 -
NAPS 3.2095 1.8152 2.2066 2.285 2.2043 0.0408 -4.51%
Price Multiplier on Financial Quarter End Date
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 31/03/05 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 2.55 2.77 2.30 2.55 3.00 0.00 -
P/RPS 0.23 0.15 0.12 0.13 0.17 0.00 -100.00%
P/EPS 8.22 7.52 7.81 12.16 14.01 0.00 -100.00%
EY 12.17 13.29 12.81 8.22 7.14 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 2.80 0.00 -
P/NAPS 0.79 1.39 0.95 1.01 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/05 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 26/05/05 15/12/03 03/12/02 23/11/01 29/11/00 - -
Price 2.51 2.79 2.21 2.55 2.74 0.00 -
P/RPS 0.22 0.15 0.12 0.13 0.16 0.00 -100.00%
P/EPS 8.09 7.58 7.50 12.16 12.80 0.00 -100.00%
EY 12.36 13.20 13.33 8.22 7.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 3.07 0.00 -
P/NAPS 0.78 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