[TMCLIFE] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
09-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 170.66%
YoY- -16.94%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
Revenue 186,221 145,212 111,898 99,621 0 81,439 71,711 14.96%
PBT 39,823 16,410 14,371 17,600 0 14,727 12,378 18.62%
Tax -10,159 -4,692 -3,420 -4,415 0 -3,638 -3,395 17.37%
NP 29,664 11,718 10,951 13,185 0 11,089 8,983 19.07%
-
NP to SH 29,664 11,718 10,951 13,185 0 11,089 8,983 19.07%
-
Tax Rate 25.51% 28.59% 23.80% 25.09% - 24.70% 27.43% -
Total Cost 156,557 133,494 100,947 86,436 0 70,350 62,728 14.30%
-
Net Worth 870,941 836,103 801,265 783,847 0 729,162 691,000 3.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
Net Worth 870,941 836,103 801,265 783,847 0 729,162 691,000 3.44%
NOSH 1,741,882 1,741,882 1,741,882 1,741,882 1,738,981 1,736,450 1,727,500 0.12%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
NP Margin 15.93% 8.07% 9.79% 13.24% 0.00% 13.62% 12.53% -
ROE 3.41% 1.40% 1.37% 1.68% 0.00% 1.52% 1.30% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
RPS 10.69 8.34 6.42 5.72 0.00 4.69 4.15 14.83%
EPS 1.70 0.67 0.63 0.76 0.00 0.64 0.52 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.46 0.45 0.00 0.42 0.40 3.31%
Adjusted Per Share Value based on latest NOSH - 1,741,882
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
RPS 10.69 8.34 6.42 5.72 0.00 4.68 4.12 14.95%
EPS 1.70 0.67 0.63 0.76 0.00 0.64 0.52 18.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.48 0.46 0.45 0.00 0.4186 0.3967 3.44%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 -
Price 0.715 0.63 0.53 0.66 0.63 0.795 0.95 -
P/RPS 6.69 7.56 8.25 11.54 0.00 16.95 22.89 -16.45%
P/EPS 41.99 93.65 84.30 87.19 0.00 124.47 182.69 -19.34%
EY 2.38 1.07 1.19 1.15 0.00 0.80 0.55 23.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.31 1.15 1.47 0.00 1.89 2.38 -7.17%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 28/02/18 28/02/17 CAGR
Date 02/02/24 08/02/23 09/02/22 04/02/21 - 30/04/18 28/04/17 -
Price 0.715 0.655 0.55 0.72 0.00 0.75 0.91 -
P/RPS 6.69 7.86 8.56 12.59 0.00 15.99 21.92 -15.92%
P/EPS 41.99 97.37 87.48 95.12 0.00 117.42 175.00 -18.83%
EY 2.38 1.03 1.14 1.05 0.00 0.85 0.57 23.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.36 1.20 1.60 0.00 1.79 2.28 -6.59%

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