[TMCLIFE] YoY Quarter Result on 29-Feb-2016 [#2]

Announcement Date
21-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2016
Quarter
29-Feb-2016 [#2]
Profit Trend
QoQ- -1.89%
YoY- 12.7%
View:
Show?
Quarter Result
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Revenue 0 39,711 35,509 31,386 22,220 17,517 13,754 -
PBT 0 6,403 6,272 4,854 2,513 827 -2,529 -
Tax 0 -1,643 -1,728 -1,579 -112 52 41 -
NP 0 4,760 4,544 3,275 2,401 879 -2,488 -
-
NP to SH 0 4,760 4,544 3,275 2,401 4,537 -3,037 -
-
Tax Rate - 25.66% 27.55% 32.53% 4.46% -6.29% - -
Total Cost 0 34,951 30,965 28,111 19,819 16,638 16,242 -
-
Net Worth 0 729,162 699,076 561,428 128,053 127,354 60,740 -
Dividend
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 0 729,162 699,076 561,428 128,053 127,354 60,740 -
NOSH 1,738,981 1,736,450 1,747,692 1,559,523 800,333 795,964 607,400 13.88%
Ratio Analysis
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 0.00% 11.99% 12.80% 10.43% 10.81% 5.02% -18.09% -
ROE 0.00% 0.65% 0.65% 0.58% 1.88% 3.56% -5.00% -
Per Share
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
RPS 0.00 2.29 2.03 2.01 2.78 2.20 2.26 -
EPS 0.00 0.27 0.26 0.21 0.30 0.57 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.42 0.40 0.36 0.16 0.16 0.10 -
Adjusted Per Share Value based on latest NOSH - 1,559,523
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
RPS 0.00 2.28 2.04 1.80 1.28 1.01 0.79 -
EPS 0.00 0.27 0.26 0.19 0.14 0.26 -0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.4186 0.4013 0.3223 0.0735 0.0731 0.0349 -
Price Multiplier on Financial Quarter End Date
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Date 31/12/19 28/02/18 28/02/17 29/02/16 29/11/13 30/11/12 30/11/11 -
Price 0.63 0.795 0.95 0.66 0.38 0.31 0.32 -
P/RPS 0.00 34.76 46.76 32.79 13.69 14.09 14.13 -
P/EPS 0.00 289.96 365.38 314.29 126.67 54.39 -64.00 -
EY 0.00 0.34 0.27 0.32 0.79 1.84 -1.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.89 2.38 1.83 2.38 1.94 3.20 -
Price Multiplier on Announcement Date
31/12/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Date - 30/04/18 28/04/17 21/04/16 20/01/14 21/01/13 16/01/12 -
Price 0.00 0.75 0.91 0.785 0.375 0.40 0.31 -
P/RPS 0.00 32.79 44.79 39.01 13.51 18.18 13.69 -
P/EPS 0.00 273.55 350.00 373.81 125.00 70.18 -62.00 -
EY 0.00 0.37 0.29 0.27 0.80 1.43 -1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.79 2.28 2.18 2.34 2.50 3.10 -

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