[TMCLIFE] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
Revenue 226,791 172,979 147,653 0 125,845 112,405 97,628 13.12%
PBT 28,305 21,829 21,968 0 22,724 20,392 16,170 8.53%
Tax -2,293 -3,909 -5,467 0 -6,008 -5,454 -4,169 -8.37%
NP 26,012 17,920 16,501 0 16,716 14,938 12,001 11.98%
-
NP to SH 26,012 17,920 16,501 0 16,716 14,938 12,001 11.98%
-
Tax Rate 8.10% 17.91% 24.89% - 26.44% 26.75% 25.78% -
Total Cost 200,779 155,059 131,152 0 109,129 97,467 85,627 13.27%
-
Net Worth 853,522 801,265 783,847 0 729,237 694,790 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
Net Worth 853,522 801,265 783,847 0 729,237 694,790 0 -
NOSH 1,741,882 1,741,882 1,741,882 1,740,336 1,736,450 1,736,976 1,692,613 0.42%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
NP Margin 11.47% 10.36% 11.18% 0.00% 13.28% 13.29% 12.29% -
ROE 3.05% 2.24% 2.11% 0.00% 2.29% 2.15% 0.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
RPS 13.02 9.93 8.48 0.00 7.25 6.47 5.77 12.64%
EPS 1.49 1.03 0.95 0.00 0.96 0.86 0.75 10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.45 0.00 0.42 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,740,336
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
RPS 13.02 9.93 8.48 0.00 7.22 6.45 5.60 13.13%
EPS 1.49 1.03 0.95 0.00 0.96 0.86 0.69 11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.46 0.45 0.00 0.4186 0.3989 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 -
Price 0.56 0.56 0.73 0.445 0.75 0.895 0.775 -
P/RPS 4.30 5.64 8.61 0.00 10.35 13.83 13.44 -15.35%
P/EPS 37.50 54.43 77.06 0.00 77.90 104.07 109.31 -14.48%
EY 2.67 1.84 1.30 0.00 1.28 0.96 0.91 17.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.22 1.62 0.00 1.79 2.24 0.00 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/05/18 31/05/17 31/05/16 CAGR
Date 23/05/23 26/05/22 25/05/21 - 26/07/18 27/07/17 28/07/16 -
Price 0.565 0.535 0.645 0.00 0.77 0.795 0.875 -
P/RPS 4.34 5.39 7.61 0.00 10.62 12.29 15.17 -16.72%
P/EPS 37.83 52.00 68.09 0.00 79.98 92.44 123.41 -15.88%
EY 2.64 1.92 1.47 0.00 1.25 1.08 0.81 18.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.16 1.43 0.00 1.83 1.99 0.00 -

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