[TMCLIFE] YoY 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- -66.8%
YoY- 408.65%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Quarter Result
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
Revenue 39,307 33,805 23,752 20,569 18,403 14,864 14,287 14.10%
PBT 6,747 5,421 2,803 869 1,461 -22,121 -1,743 -
Tax 4,349 449 -122 72 -466 49 83 67.54%
NP 11,096 5,870 2,681 941 995 -22,072 -1,660 -
-
NP to SH 11,096 5,870 2,681 941 185 -22,072 -1,729 -
-
Tax Rate -64.46% -8.28% 4.35% -8.29% 31.90% - - -
Total Cost 28,211 27,935 21,071 19,628 17,408 36,936 15,947 7.71%
-
Net Worth 710,837 690,588 138,112 125,466 91,500 69,223 102,607 28.69%
Dividend
31/08/17 31/08/16 31/05/14 31/05/13 31/05/12 31/12/10 31/12/09 CAGR
Div 2,947 2,589 2,437 2,352 - - 1,788 6.73%
Div Payout % 26.56% 44.12% 90.91% 250.00% - - 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 710,837 690,588 138,112 125,466 91,500 69,223 102,607 28.69%
NOSH 1,733,750 1,726,470 812,424 784,166 610,000 601,416 596,206 14.92%
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 28.23% 17.36% 11.29% 4.57% 5.41% -148.49% -11.62% -
ROE 1.56% 0.85% 1.94% 0.75% 0.20% -31.89% -1.69% -
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 2.27 1.96 2.92 2.62 3.02 2.47 2.40 -0.72%
EPS 0.64 0.34 0.33 0.12 0.03 -3.67 -0.29 -
DPS 0.17 0.15 0.30 0.30 0.00 0.00 0.30 -7.13%
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 2.26 1.94 1.36 1.18 1.06 0.85 0.82 14.12%
EPS 0.64 0.34 0.15 0.05 0.01 -1.27 -0.10 -
DPS 0.17 0.15 0.14 0.14 0.00 0.00 0.10 7.16%
NAPS 0.4081 0.3965 0.0793 0.072 0.0525 0.0397 0.0589 28.70%
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 33.30 46.99 13.34 14.68 9.94 20.64 14.61 11.33%
P/EPS 117.97 270.59 118.18 320.83 989.19 -13.90 -120.69 -
EY 0.85 0.37 0.85 0.31 0.10 -7.20 -0.83 -
DY 0.23 0.16 0.77 0.78 0.00 0.00 0.86 -15.79%
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 36.39 48.52 15.05 17.54 11.27 19.83 14.19 13.06%
P/EPS 128.91 279.41 133.33 383.33 1,121.08 -13.35 -117.24 -
EY 0.78 0.36 0.75 0.26 0.09 -7.49 -0.85 -
DY 0.21 0.16 0.68 0.65 0.00 0.00 0.88 -17.03%
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