[TMCLIFE] QoQ TTM Result on 28-Feb-2018 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
30-Apr-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2018
Quarter
28-Feb-2018 [#2]
Profit Trend
QoQ- 0.77%
YoY- 39.02%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Revenue 174,475 169,039 165,152 161,440 157,238 151,712 146,210 12.49%
PBT 34,522 33,440 29,471 29,489 29,358 27,139 25,813 21.36%
Tax -5,725 -5,384 -1,659 -1,349 -1,434 -1,105 -5,005 9.36%
NP 28,797 28,056 27,812 28,140 27,924 26,034 20,808 24.16%
-
NP to SH 28,797 28,056 27,812 28,140 27,924 26,034 20,808 24.16%
-
Tax Rate 16.58% 16.10% 5.63% 4.57% 4.88% 4.07% 19.39% -
Total Cost 145,678 140,983 137,340 133,300 129,314 125,678 125,402 10.49%
-
Net Worth 746,664 746,639 729,237 729,162 728,961 710,837 700,588 4.33%
Dividend
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Div 3,125 3,125 2,947 2,947 2,947 2,947 2,589 13.35%
Div Payout % 10.85% 11.14% 10.60% 10.47% 10.55% 11.32% 12.45% -
Equity
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Net Worth 746,664 746,639 729,237 729,162 728,961 710,837 700,588 4.33%
NOSH 1,736,450 1,736,450 1,736,450 1,736,450 1,735,623 1,733,750 1,751,470 -0.57%
Ratio Analysis
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
NP Margin 16.50% 16.60% 16.84% 17.43% 17.76% 17.16% 14.23% -
ROE 3.86% 3.76% 3.81% 3.86% 3.83% 3.66% 2.97% -
Per Share
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 10.05 9.74 9.51 9.30 9.06 8.75 8.35 13.13%
EPS 1.66 1.62 1.60 1.62 1.61 1.50 1.19 24.82%
DPS 0.18 0.18 0.17 0.17 0.17 0.17 0.15 12.91%
NAPS 0.43 0.43 0.42 0.42 0.42 0.41 0.40 4.93%
Adjusted Per Share Value based on latest NOSH - 1,736,450
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
RPS 10.02 9.70 9.48 9.27 9.03 8.71 8.39 12.55%
EPS 1.65 1.61 1.60 1.62 1.60 1.49 1.19 24.31%
DPS 0.18 0.18 0.17 0.17 0.17 0.17 0.15 12.91%
NAPS 0.4287 0.4286 0.4186 0.4186 0.4185 0.4081 0.4022 4.34%
Price Multiplier on Financial Quarter End Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 31/05/17 -
Price 0.75 0.745 0.75 0.795 0.89 0.755 0.895 -
P/RPS 7.46 7.65 7.88 8.55 9.82 8.63 10.72 -21.45%
P/EPS 45.22 46.11 46.82 49.05 55.32 50.28 75.33 -28.81%
EY 2.21 2.17 2.14 2.04 1.81 1.99 1.33 40.24%
DY 0.24 0.24 0.23 0.21 0.19 0.23 0.17 25.82%
P/NAPS 1.74 1.73 1.79 1.89 2.12 1.84 2.24 -15.48%
Price Multiplier on Announcement Date
30/11/18 31/08/18 31/05/18 28/02/18 30/11/17 31/08/17 31/05/17 CAGR
Date 24/01/19 29/10/18 26/07/18 30/04/18 29/01/18 26/10/17 27/07/17 -
Price 0.735 0.73 0.77 0.75 0.84 0.825 0.795 -
P/RPS 7.31 7.50 8.10 8.07 9.27 9.43 9.52 -16.13%
P/EPS 44.32 45.18 48.07 46.27 52.21 54.94 66.92 -24.00%
EY 2.26 2.21 2.08 2.16 1.92 1.82 1.49 31.97%
DY 0.24 0.25 0.22 0.23 0.20 0.21 0.19 16.83%
P/NAPS 1.71 1.70 1.83 1.79 2.00 2.01 1.99 -9.60%

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