[TSTORE] QoQ Annualized Quarter Result on 31-Dec-2001 [#3]

Stock
[TSTORE] THE STORE CORPORATION BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Dec-2001 [#3]
Profit Trend
QoQ- 429.8%
YoY- 9.46%
Quarter Report
Latest QR
Upcoming QR
TSTORE's Result
TSTORE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 1,041,124 1,037,112 1,230,205 1,221,516 1,117,814 1,084,968 1,166,718 -7.30%
PBT 14,044 12,768 25,665 23,364 8,098 10,168 22,696 -27.36%
Tax -7,738 -7,452 -8,078 -9,758 -5,530 -8,140 -9,092 -10.18%
NP 6,306 5,316 17,587 13,605 2,568 2,028 13,604 -40.07%
-
NP to SH 6,306 5,316 17,587 13,605 2,568 2,028 13,604 -40.07%
-
Tax Rate 55.10% 58.36% 31.47% 41.77% 68.29% 80.06% 40.06% -
Total Cost 1,034,818 1,031,796 1,212,618 1,207,910 1,115,246 1,082,940 1,153,114 -6.95%
-
Net Worth 151,418 167,707 162,542 166,227 157,071 159,071 157,781 -2.70%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 151,418 167,707 162,542 166,227 157,071 159,071 157,781 -2.70%
NOSH 62,312 63,285 62,276 62,257 62,330 63,374 62,118 0.20%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.61% 0.51% 1.43% 1.11% 0.23% 0.19% 1.17% -
ROE 4.16% 3.17% 10.82% 8.18% 1.63% 1.27% 8.62% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,670.82 1,638.78 1,975.38 1,962.04 1,793.38 1,711.98 1,878.21 -7.49%
EPS 10.12 8.40 28.24 21.85 4.12 3.20 21.90 -40.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.43 2.65 2.61 2.67 2.52 2.51 2.54 -2.90%
Adjusted Per Share Value based on latest NOSH - 62,290
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 1,518.69 1,512.84 1,794.50 1,781.83 1,630.56 1,582.65 1,701.90 -7.30%
EPS 9.20 7.75 25.65 19.85 3.75 2.96 19.84 -40.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2088 2.4463 2.371 2.4248 2.2912 2.3204 2.3016 -2.70%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.30 2.41 2.52 2.55 2.55 2.65 2.62 -
P/RPS 0.14 0.15 0.13 0.13 0.14 0.15 0.14 0.00%
P/EPS 22.73 28.69 8.92 11.67 61.89 82.81 11.96 53.37%
EY 4.40 3.49 11.21 8.57 1.62 1.21 8.36 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.91 0.97 0.96 1.01 1.06 1.03 -5.24%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 03/12/02 30/08/02 30/05/02 27/02/02 23/11/01 30/08/01 31/05/01 -
Price 2.21 2.39 2.50 2.55 2.55 2.66 2.66 -
P/RPS 0.13 0.15 0.13 0.13 0.14 0.16 0.14 -4.81%
P/EPS 21.84 28.45 8.85 11.67 61.89 83.13 12.15 47.78%
EY 4.58 3.51 11.30 8.57 1.62 1.20 8.23 -32.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.96 0.96 1.01 1.06 1.05 -9.09%

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