[TSTORE] YoY TTM Result on 31-Dec-2003 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- -0.21%
YoY- 7.1%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 1,960,308 1,824,665 1,582,770 1,117,011 1,175,632 1,228,993 1,146,234 7.41%
PBT 40,886 57,072 45,401 38,255 29,310 24,693 18,645 11.03%
Tax -15,017 -12,096 -13,123 -15,395 -7,966 -10,207 -8,451 7.96%
NP 25,869 44,976 32,278 22,860 21,344 14,486 10,194 13.21%
-
NP to SH 25,942 45,030 32,278 22,860 21,344 14,486 10,194 13.26%
-
Tax Rate 36.73% 21.19% 28.90% 40.24% 27.18% 41.34% 45.33% -
Total Cost 1,934,439 1,779,689 1,550,492 1,094,151 1,154,288 1,214,507 1,136,040 7.35%
-
Net Worth 384,761 356,440 258,691 124,528 161,323 166,315 160,073 12.40%
Dividend
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - 5,232 -
Div Payout % - - - - - - 51.32% -
Equity
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 384,761 356,440 258,691 124,528 161,323 166,315 160,073 12.40%
NOSH 67,620 67,000 67,018 62,264 62,287 62,290 62,285 1.10%
Ratio Analysis
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 1.32% 2.46% 2.04% 2.05% 1.82% 1.18% 0.89% -
ROE 6.74% 12.63% 12.48% 18.36% 13.23% 8.71% 6.37% -
Per Share
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2,898.98 2,723.38 2,361.69 1,793.99 1,887.44 1,973.00 1,840.30 6.24%
EPS 38.36 67.21 48.16 36.71 34.27 23.26 16.37 12.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 8.40 -
NAPS 5.69 5.32 3.86 2.00 2.59 2.67 2.57 11.17%
Adjusted Per Share Value based on latest NOSH - 62,264
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 2,859.51 2,661.64 2,308.79 1,629.39 1,714.90 1,792.74 1,672.01 7.41%
EPS 37.84 65.69 47.08 33.35 31.13 21.13 14.87 13.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.63 -
NAPS 5.6125 5.1994 3.7735 1.8165 2.3532 2.4261 2.335 12.40%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/06/08 29/06/07 30/06/06 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 2.81 3.90 2.80 2.80 2.30 2.55 2.64 -
P/RPS 0.10 0.14 0.12 0.16 0.12 0.13 0.14 -4.38%
P/EPS 7.32 5.80 5.81 7.63 6.71 10.97 16.13 -9.99%
EY 13.65 17.23 17.20 13.11 14.90 9.12 6.20 11.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.18 -
P/NAPS 0.49 0.73 0.73 1.40 0.89 0.96 1.03 -9.42%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/08/08 28/08/07 29/08/06 27/02/04 27/02/03 27/02/02 28/02/01 -
Price 2.90 3.90 2.85 3.10 2.24 2.55 2.65 -
P/RPS 0.10 0.14 0.12 0.17 0.12 0.13 0.14 -4.38%
P/EPS 7.56 5.80 5.92 8.44 6.54 10.97 16.19 -9.65%
EY 13.23 17.23 16.90 11.84 15.30 9.12 6.18 10.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.17 -
P/NAPS 0.51 0.73 0.74 1.55 0.86 0.96 1.03 -8.94%

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