[TSTORE] YoY TTM 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- -23.43%
YoY- -3.84%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 1,117,011 1,175,632 1,228,993 1,146,234 504,455 -0.82%
PBT 38,255 29,310 24,693 18,645 19,137 -0.71%
Tax -15,395 -7,966 -10,207 -8,451 -8,536 -0.61%
NP 22,860 21,344 14,486 10,194 10,601 -0.79%
-
NP to SH 22,860 21,344 14,486 10,194 10,601 -0.79%
-
Tax Rate 40.24% 27.18% 41.34% 45.33% 44.60% -
Total Cost 1,094,151 1,154,288 1,214,507 1,136,040 493,854 -0.82%
-
Net Worth 124,528 161,323 166,315 160,073 11,566,413 4.82%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - 5,232 - -
Div Payout % - - - 51.32% - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 124,528 161,323 166,315 160,073 11,566,413 4.82%
NOSH 62,264 62,287 62,290 62,285 46,638 -0.30%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.05% 1.82% 1.18% 0.89% 2.10% -
ROE 18.36% 13.23% 8.71% 6.37% 0.09% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 1,793.99 1,887.44 1,973.00 1,840.30 1,081.62 -0.52%
EPS 36.71 34.27 23.26 16.37 22.73 -0.49%
DPS 0.00 0.00 0.00 8.40 0.00 -
NAPS 2.00 2.59 2.67 2.57 248.00 5.14%
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 CAGR
RPS 1,629.39 1,714.90 1,792.74 1,672.01 735.85 -0.82%
EPS 33.35 31.13 21.13 14.87 15.46 -0.79%
DPS 0.00 0.00 0.00 7.63 0.00 -
NAPS 1.8165 2.3532 2.4261 2.335 168.7196 4.82%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 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 -
P/RPS 0.16 0.12 0.13 0.14 0.00 -100.00%
P/EPS 7.63 6.71 10.97 16.13 0.00 -100.00%
EY 13.11 14.90 9.12 6.20 0.00 -100.00%
DY 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 1.40 0.89 0.96 1.03 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/04 27/02/03 27/02/02 28/02/01 - -
Price 3.10 2.24 2.55 2.65 0.00 -
P/RPS 0.17 0.12 0.13 0.14 0.00 -100.00%
P/EPS 8.44 6.54 10.97 16.19 0.00 -100.00%
EY 11.84 15.30 9.12 6.18 0.00 -100.00%
DY 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 1.55 0.86 0.96 1.03 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