[TMCLIFE] YoY Annual (Unaudited) Result on 31-May-2013 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
22-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-May-2013 [#4]
Profit Trend
YoY- 272.88%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
Revenue 131,433 103,185 86,494 72,221 59,206 48,531 39,019 17.15%
PBT 21,591 8,598 6,740 2,121 -3,494 -8,733 4,048 24.38%
Tax -3,720 1,325 -283 74 -494 22 -675 24.91%
NP 17,871 9,923 6,457 2,195 -3,988 -8,711 3,373 24.27%
-
NP to SH 17,871 9,923 6,457 11,099 -6,420 -8,482 3,575 23.33%
-
Tax Rate 17.23% -15.41% 4.20% -3.49% - - 16.67% -
Total Cost 113,562 93,262 80,037 70,026 63,194 57,242 35,646 16.30%
-
Net Worth 680,819 304,567 137,211 128,684 103,452 103,528 38,792 45.27%
Dividend
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
Div 2,553 1,375 2,421 2,412 - 3,609 614 20.41%
Div Payout % 14.29% 13.86% 37.50% 21.74% - 0.00% 17.18% -
Equity
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
Net Worth 680,819 304,567 137,211 128,684 103,452 103,528 38,792 45.27%
NOSH 1,702,049 982,475 807,124 804,275 689,680 601,560 204,708 31.79%
Ratio Analysis
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
NP Margin 13.60% 9.62% 7.47% 3.04% -6.74% -17.95% 8.64% -
ROE 2.62% 3.26% 4.71% 8.63% -6.21% -8.19% 9.22% -
Per Share
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
RPS 7.72 10.50 10.72 8.98 8.58 8.07 19.06 -11.11%
EPS 1.05 1.01 0.80 1.38 -0.93 -1.41 0.69 5.62%
DPS 0.15 0.14 0.30 0.30 0.00 0.60 0.30 -8.63%
NAPS 0.40 0.31 0.17 0.16 0.15 0.1721 0.1895 10.22%
Adjusted Per Share Value based on latest NOSH - 784,166
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
RPS 7.55 5.92 4.97 4.15 3.40 2.79 2.24 17.16%
EPS 1.03 0.57 0.37 0.64 -0.37 -0.49 0.21 23.03%
DPS 0.15 0.08 0.14 0.14 0.00 0.21 0.04 18.80%
NAPS 0.3909 0.1748 0.0788 0.0739 0.0594 0.0594 0.0223 45.25%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
Date 30/08/16 29/05/15 30/05/14 31/05/13 31/05/12 31/12/09 31/12/08 -
Price 0.92 0.695 0.39 0.385 0.30 0.35 0.41 -
P/RPS 11.91 6.62 3.64 4.29 3.49 4.34 2.15 25.00%
P/EPS 87.62 68.81 48.75 27.90 -32.23 -24.82 23.48 18.72%
EY 1.14 1.45 2.05 3.58 -3.10 -4.03 4.26 -15.78%
DY 0.16 0.20 0.77 0.78 0.00 1.71 0.73 -17.95%
P/NAPS 2.30 2.24 2.29 2.41 2.00 2.03 2.16 0.82%
Price Multiplier on Announcement Date
31/08/16 31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 CAGR
Date 28/10/16 24/07/15 23/07/14 22/07/13 20/07/12 24/02/10 27/02/09 -
Price 0.95 0.585 0.44 0.46 0.34 0.34 0.41 -
P/RPS 12.30 5.57 4.11 5.12 3.96 4.21 2.15 25.52%
P/EPS 90.48 57.92 55.00 33.33 -36.53 -24.11 23.48 19.22%
EY 1.11 1.73 1.82 3.00 -2.74 -4.15 4.26 -16.08%
DY 0.16 0.24 0.68 0.65 0.00 1.76 0.73 -17.95%
P/NAPS 2.38 1.89 2.59 2.88 2.27 1.98 2.16 1.27%

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