[TSTORE] YoY TTM Result on 31-Mar-2002 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- 13.68%
YoY- 21.05%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 1,549,216 1,164,364 1,137,914 1,221,222 1,166,718 802,204 10.64%
PBT 41,083 37,240 33,560 25,020 22,696 22,056 10.03%
Tax -11,868 -10,241 -12,664 -8,553 -9,092 -10,583 1.77%
NP 29,215 26,999 20,896 16,467 13,604 11,473 15.45%
-
NP to SH 29,262 26,999 20,896 16,467 13,604 11,473 15.48%
-
Tax Rate 28.89% 27.50% 37.74% 34.18% 40.06% 47.98% -
Total Cost 1,520,001 1,137,365 1,117,018 1,204,755 1,153,114 790,731 10.56%
-
Net Worth 201,610 136,978 124,535 124,502 157,627 209,280 -0.57%
Dividend
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 201,610 136,978 124,535 124,502 157,627 209,280 -0.57%
NOSH 67,203 68,489 62,267 62,251 62,057 87,200 -3.92%
Ratio Analysis
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.89% 2.32% 1.84% 1.35% 1.17% 1.43% -
ROE 14.51% 19.71% 16.78% 13.23% 8.63% 5.48% -
Per Share
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,305.26 1,700.07 1,827.45 1,961.76 1,880.05 919.96 15.16%
EPS 43.54 39.42 33.56 26.45 21.92 13.16 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.00 2.00 2.00 2.00 2.54 2.40 3.49%
Adjusted Per Share Value based on latest NOSH - 62,251
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 2,259.85 1,698.46 1,659.88 1,781.40 1,701.90 1,170.18 10.64%
EPS 42.68 39.38 30.48 24.02 19.84 16.74 15.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9409 1.9981 1.8166 1.8161 2.2993 3.0528 -0.57%
Price Multiplier on Financial Quarter End Date
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 29/09/06 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.88 2.78 2.23 2.52 2.62 3.98 -
P/RPS 0.12 0.16 0.12 0.13 0.14 0.43 -17.81%
P/EPS 6.61 7.05 6.65 9.53 11.95 30.25 -20.85%
EY 15.12 14.18 15.05 10.50 8.37 3.31 26.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.39 1.12 1.26 1.03 1.66 -8.07%
Price Multiplier on Announcement Date
30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 28/11/06 28/05/04 29/05/03 30/05/02 31/05/01 - -
Price 2.95 2.60 2.19 2.50 2.66 0.00 -
P/RPS 0.13 0.15 0.12 0.13 0.14 0.00 -
P/EPS 6.78 6.60 6.53 9.45 12.13 0.00 -
EY 14.76 15.16 15.32 10.58 8.24 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 1.30 1.10 1.25 1.05 0.00 -

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