[TMCLIFE] YoY Quarter Result on 31-May-2012 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
QoQ- 114.99%
YoY- 105.93%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Quarter Result
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
Revenue 33,805 23,752 20,569 18,403 14,864 14,287 13,385 12.83%
PBT 5,421 2,803 869 1,461 -22,121 -1,743 -322 -
Tax 449 -122 72 -466 49 83 74 26.49%
NP 5,870 2,681 941 995 -22,072 -1,660 -248 -
-
NP to SH 5,870 2,681 941 185 -22,072 -1,729 -168 -
-
Tax Rate -8.28% 4.35% -8.29% 31.90% - - - -
Total Cost 27,935 21,071 19,628 17,408 36,936 15,947 13,633 9.80%
-
Net Worth 690,588 138,112 125,466 91,500 69,223 102,607 48,133 41.51%
Dividend
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
Div 2,589 2,437 2,352 - - 1,788 762 17.28%
Div Payout % 44.12% 90.91% 250.00% - - 0.00% 0.00% -
Equity
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 690,588 138,112 125,466 91,500 69,223 102,607 48,133 41.51%
NOSH 1,726,470 812,424 784,166 610,000 601,416 596,206 253,999 28.38%
Ratio Analysis
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 17.36% 11.29% 4.57% 5.41% -148.49% -11.62% -1.85% -
ROE 0.85% 1.94% 0.75% 0.20% -31.89% -1.69% -0.35% -
Per Share
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.96 2.92 2.62 3.02 2.47 2.40 5.27 -12.09%
EPS 0.34 0.33 0.12 0.03 -3.67 -0.29 -0.03 -
DPS 0.15 0.30 0.30 0.00 0.00 0.30 0.30 -8.63%
NAPS 0.40 0.17 0.16 0.15 0.1151 0.1721 0.1895 10.22%
Adjusted Per Share Value based on latest NOSH - 610,000
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
RPS 1.94 1.36 1.18 1.06 0.85 0.82 0.77 12.80%
EPS 0.34 0.15 0.05 0.01 -1.27 -0.10 -0.01 -
DPS 0.15 0.14 0.14 0.00 0.00 0.10 0.04 18.80%
NAPS 0.3965 0.0793 0.072 0.0525 0.0397 0.0589 0.0276 41.53%
Price Multiplier on Financial Quarter End Date
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
Date 30/08/16 30/05/14 31/05/13 31/05/12 30/12/10 31/12/09 31/12/08 -
Price 0.92 0.39 0.385 0.30 0.51 0.35 0.41 -
P/RPS 46.99 13.34 14.68 9.94 20.64 14.61 7.78 26.41%
P/EPS 270.59 118.18 320.83 989.19 -13.90 -120.69 -619.88 -
EY 0.37 0.85 0.31 0.10 -7.20 -0.83 -0.16 -
DY 0.16 0.77 0.78 0.00 0.00 0.86 0.73 -17.95%
P/NAPS 2.30 2.29 2.41 2.00 4.43 2.03 2.16 0.82%
Price Multiplier on Announcement Date
31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 CAGR
Date 28/10/16 23/07/14 22/07/13 20/07/12 28/02/11 24/02/10 27/02/09 -
Price 0.95 0.44 0.46 0.34 0.49 0.34 0.41 -
P/RPS 48.52 15.05 17.54 11.27 19.83 14.19 7.78 26.94%
P/EPS 279.41 133.33 383.33 1,121.08 -13.35 -117.24 -619.88 -
EY 0.36 0.75 0.26 0.09 -7.49 -0.85 -0.16 -
DY 0.16 0.68 0.65 0.00 0.00 0.88 0.73 -17.95%
P/NAPS 2.38 2.59 2.88 2.27 4.26 1.98 2.16 1.27%

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