[TMCLIFE] YoY Annualized Quarter Result on 31-Aug-2017 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
26-Oct-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
31-Aug-2017 [#4]
Profit Trend
QoQ- 30.71%
YoY- 45.68%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
Revenue 153,406 194,978 169,039 151,712 131,433 86,494 72,221 11.21%
PBT 18,420 38,151 33,440 27,139 21,591 6,740 2,121 35.65%
Tax -5,145 -10,055 -5,384 -1,105 -3,720 -283 74 -
NP 13,275 28,096 28,056 26,034 17,871 6,457 2,195 28.90%
-
NP to SH 13,275 28,096 28,056 26,034 17,871 6,457 11,099 2.55%
-
Tax Rate 27.93% 26.36% 16.10% 4.07% 17.23% 4.20% -3.49% -
Total Cost 140,131 166,882 140,983 125,678 113,562 80,037 70,026 10.28%
-
Net Worth 766,428 764,555 746,639 711,595 680,819 137,211 128,684 28.62%
Dividend
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
Div 2,961 3,475 3,125 2,950 2,553 2,421 2,412 2.93%
Div Payout % 22.31% 12.37% 11.14% 11.33% 14.29% 37.50% 21.74% -
Equity
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
Net Worth 766,428 764,555 746,639 711,595 680,819 137,211 128,684 28.62%
NOSH 1,741,882 1,741,882 1,736,450 1,735,600 1,702,049 807,124 804,275 11.51%
Ratio Analysis
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
NP Margin 8.65% 14.41% 16.60% 17.16% 13.60% 7.47% 3.04% -
ROE 1.73% 3.67% 3.76% 3.66% 2.62% 4.71% 8.63% -
Per Share
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
RPS 8.81 11.22 9.74 8.74 7.72 10.72 8.98 -0.26%
EPS 0.76 1.62 1.62 1.50 1.05 0.80 1.38 -8.07%
DPS 0.17 0.20 0.18 0.17 0.15 0.30 0.30 -7.70%
NAPS 0.44 0.44 0.43 0.41 0.40 0.17 0.16 15.34%
Adjusted Per Share Value based on latest NOSH - 1,733,750
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
RPS 8.81 11.19 9.70 8.71 7.55 4.97 4.15 11.20%
EPS 0.76 1.61 1.61 1.49 1.03 0.37 0.64 2.45%
DPS 0.17 0.20 0.18 0.17 0.15 0.14 0.14 2.77%
NAPS 0.44 0.4389 0.4286 0.4085 0.3909 0.0788 0.0739 28.62%
Price Multiplier on Financial Quarter End Date
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
Date 30/06/20 30/08/19 30/08/18 30/08/17 30/08/16 30/05/14 31/05/13 -
Price 0.495 0.675 0.745 0.755 0.92 0.39 0.385 -
P/RPS 5.62 6.02 7.65 8.64 11.91 3.64 4.29 3.88%
P/EPS 64.95 41.75 46.11 50.33 87.62 48.75 27.90 12.66%
EY 1.54 2.40 2.17 1.99 1.14 2.05 3.58 -11.22%
DY 0.34 0.30 0.24 0.23 0.16 0.77 0.78 -11.05%
P/NAPS 1.13 1.53 1.73 1.84 2.30 2.29 2.41 -10.13%
Price Multiplier on Announcement Date
30/06/20 31/08/19 31/08/18 31/08/17 31/08/16 31/05/14 31/05/13 CAGR
Date 25/08/20 24/10/19 29/10/18 26/10/17 28/10/16 23/07/14 22/07/13 -
Price 0.505 0.72 0.73 0.825 0.95 0.44 0.46 -
P/RPS 5.73 6.42 7.50 9.44 12.30 4.11 5.12 1.60%
P/EPS 66.26 44.53 45.18 55.00 90.48 55.00 33.33 10.18%
EY 1.51 2.25 2.21 1.82 1.11 1.82 3.00 -9.23%
DY 0.34 0.28 0.25 0.21 0.16 0.68 0.65 -8.73%
P/NAPS 1.15 1.64 1.70 2.01 2.38 2.59 2.88 -12.14%

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