[TSTORE] YoY TTM Result on 31-Mar-2004 [#4]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Mar-2004 [#4]
Profit Trend
QoQ- 18.11%
YoY- 29.21%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 2,048,660 1,954,168 1,549,216 1,164,364 1,137,914 1,221,222 1,166,718 7.78%
PBT 43,501 55,126 41,083 37,240 33,560 25,020 22,696 9.05%
Tax -16,598 -14,688 -11,868 -10,241 -12,664 -8,553 -9,092 8.34%
NP 26,903 40,438 29,215 26,999 20,896 16,467 13,604 9.50%
-
NP to SH 26,916 40,507 29,262 26,999 20,896 16,467 13,604 9.51%
-
Tax Rate 38.16% 26.64% 28.89% 27.50% 37.74% 34.18% 40.06% -
Total Cost 2,021,757 1,913,730 1,520,001 1,137,365 1,117,018 1,204,755 1,153,114 7.76%
-
Net Worth 339,772 433,364 201,610 136,978 124,535 124,502 157,627 10.77%
Dividend
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 339,772 433,364 201,610 136,978 124,535 124,502 157,627 10.77%
NOSH 67,954 83,499 67,203 68,489 62,267 62,251 62,057 1.21%
Ratio Analysis
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.31% 2.07% 1.89% 2.32% 1.84% 1.35% 1.17% -
ROE 7.92% 9.35% 14.51% 19.71% 16.78% 13.23% 8.63% -
Per Share
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 3,014.75 2,340.32 2,305.26 1,700.07 1,827.45 1,961.76 1,880.05 6.49%
EPS 39.61 48.51 43.54 39.42 33.56 26.45 21.92 8.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.00 5.19 3.00 2.00 2.00 2.00 2.54 9.44%
Adjusted Per Share Value based on latest NOSH - 68,489
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2,988.39 2,850.55 2,259.85 1,698.46 1,659.88 1,781.40 1,701.90 7.78%
EPS 39.26 59.09 42.68 39.38 30.48 24.02 19.84 9.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.9563 6.3215 2.9409 1.9981 1.8166 1.8161 2.2993 10.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/09/08 28/09/07 29/09/06 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.73 3.46 2.88 2.78 2.23 2.52 2.62 -
P/RPS 0.09 0.15 0.12 0.16 0.12 0.13 0.14 -5.71%
P/EPS 6.89 7.13 6.61 7.05 6.65 9.53 11.95 -7.07%
EY 14.51 14.02 15.12 14.18 15.05 10.50 8.37 7.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.96 1.39 1.12 1.26 1.03 -8.01%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 28/11/08 23/11/07 28/11/06 28/05/04 29/05/03 30/05/02 31/05/01 -
Price 3.22 3.40 2.95 2.60 2.19 2.50 2.66 -
P/RPS 0.11 0.15 0.13 0.15 0.12 0.13 0.14 -3.16%
P/EPS 8.13 7.01 6.78 6.60 6.53 9.45 12.13 -5.19%
EY 12.30 14.27 14.76 15.16 15.32 10.58 8.24 5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.98 1.30 1.10 1.25 1.05 -6.38%

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