[TMCLIFE] YoY Cumulative Quarter 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
QoQ- 9.26%
YoY- 272.88%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
Revenue 151,712 131,433 86,494 72,221 59,206 56,074 48,531 16.01%
PBT 27,139 21,591 6,740 2,121 -3,494 -31,820 -8,733 -
Tax -1,105 -3,720 -283 74 -494 -95 22 -
NP 26,034 17,871 6,457 2,195 -3,988 -31,915 -8,711 -
-
NP to SH 26,034 17,871 6,457 11,099 -6,420 -31,801 -8,482 -
-
Tax Rate 4.07% 17.23% 4.20% -3.49% - - - -
Total Cost 125,678 113,562 80,037 70,026 63,194 87,989 57,242 10.79%
-
Net Worth 711,595 680,819 137,211 128,684 103,452 69,323 103,528 28.56%
Dividend
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
Div 2,950 2,553 2,421 2,412 - - 3,609 -2.59%
Div Payout % 11.33% 14.29% 37.50% 21.74% - - 0.00% -
Equity
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
Net Worth 711,595 680,819 137,211 128,684 103,452 69,323 103,528 28.56%
NOSH 1,735,600 1,702,049 807,124 804,275 689,680 602,291 601,560 14.81%
Ratio Analysis
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
NP Margin 17.16% 13.60% 7.47% 3.04% -6.74% -56.92% -17.95% -
ROE 3.66% 2.62% 4.71% 8.63% -6.21% -45.87% -8.19% -
Per Share
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
RPS 8.74 7.72 10.72 8.98 8.58 9.31 8.07 1.04%
EPS 1.50 1.05 0.80 1.38 -0.93 -5.28 -1.41 -
DPS 0.17 0.15 0.30 0.30 0.00 0.00 0.60 -15.15%
NAPS 0.41 0.40 0.17 0.16 0.15 0.1151 0.1721 11.98%
Adjusted Per Share Value based on latest NOSH - 784,166
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
RPS 8.71 7.55 4.97 4.15 3.40 3.22 2.79 15.99%
EPS 1.49 1.03 0.37 0.64 -0.37 -1.83 -0.49 -
DPS 0.17 0.15 0.14 0.14 0.00 0.00 0.21 -2.71%
NAPS 0.4085 0.3909 0.0788 0.0739 0.0594 0.0398 0.0594 28.57%
Price Multiplier on Financial Quarter End Date
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
Date 30/08/17 30/08/16 30/05/14 31/05/13 31/05/12 30/12/10 31/12/09 -
Price 0.755 0.92 0.39 0.385 0.30 0.51 0.35 -
P/RPS 8.64 11.91 3.64 4.29 3.49 5.48 4.34 9.39%
P/EPS 50.33 87.62 48.75 27.90 -32.23 -9.66 -24.82 -
EY 1.99 1.14 2.05 3.58 -3.10 -10.35 -4.03 -
DY 0.23 0.16 0.77 0.78 0.00 0.00 1.71 -23.01%
P/NAPS 1.84 2.30 2.29 2.41 2.00 4.43 2.03 -1.27%
Price Multiplier on Announcement Date
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
Date 26/10/17 28/10/16 23/07/14 22/07/13 20/07/12 28/02/11 24/02/10 -
Price 0.825 0.95 0.44 0.46 0.34 0.49 0.34 -
P/RPS 9.44 12.30 4.11 5.12 3.96 5.26 4.21 11.10%
P/EPS 55.00 90.48 55.00 33.33 -36.53 -9.28 -24.11 -
EY 1.82 1.11 1.82 3.00 -2.74 -10.78 -4.15 -
DY 0.21 0.16 0.68 0.65 0.00 0.00 1.76 -24.20%
P/NAPS 2.01 2.38 2.59 2.88 2.27 4.26 1.98 0.19%

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