[TMCLIFE] YoY TTM Result on 28-Feb-2013 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
22-Apr-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
28-Feb-2013 [#3]
Profit Trend
QoQ- 64.83%
YoY- 215.76%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Revenue 146,210 127,702 83,311 70,055 57,361 29,425 28,842 27.54%
PBT 25,813 20,520 4,787 2,714 -8,211 -26,531 -7,103 -
Tax -5,005 -5,625 -88 -465 383 48 -84 84.53%
NP 20,808 14,895 4,699 2,249 -7,828 -26,483 -7,187 -
-
NP to SH 20,808 14,895 4,699 10,343 -8,935 -26,461 -7,113 -
-
Tax Rate 19.39% 27.41% 1.84% 17.13% - - - -
Total Cost 125,402 112,807 78,612 67,806 65,189 55,908 36,029 20.55%
-
Net Worth 700,588 622,987 134,686 129,554 123,399 0 91,267 35.73%
Dividend
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Div 2,589 - 2,352 - - - - -
Div Payout % 12.45% - 50.06% - - - - -
Equity
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Net Worth 700,588 622,987 134,686 129,554 123,399 0 91,267 35.73%
NOSH 1,751,470 1,683,750 792,272 809,714 649,473 601,416 601,232 17.38%
Ratio Analysis
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
NP Margin 14.23% 11.66% 5.64% 3.21% -13.65% -90.00% -24.92% -
ROE 2.97% 2.39% 3.49% 7.98% -7.24% 0.00% -7.79% -
Per Share
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
RPS 8.35 7.58 10.52 8.65 8.83 4.89 4.80 8.65%
EPS 1.19 0.88 0.59 1.28 -1.38 -4.40 -1.18 -
DPS 0.15 0.00 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.40 0.37 0.17 0.16 0.19 0.00 0.1518 15.63%
Adjusted Per Share Value based on latest NOSH - 809,714
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
RPS 8.39 7.33 4.78 4.02 3.29 1.69 1.66 27.48%
EPS 1.19 0.86 0.27 0.59 -0.51 -1.52 -0.41 -
DPS 0.15 0.00 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.4022 0.3577 0.0773 0.0744 0.0708 0.00 0.0524 35.72%
Price Multiplier on Financial Quarter End Date
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Date 31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 -
Price 0.895 0.775 0.375 0.345 0.35 0.49 0.50 -
P/RPS 10.72 10.22 3.57 3.99 3.96 10.02 10.42 0.42%
P/EPS 75.33 87.61 63.23 27.01 -25.44 -11.14 -42.26 -
EY 1.33 1.14 1.58 3.70 -3.93 -8.98 -2.37 -
DY 0.17 0.00 0.79 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.09 2.21 2.16 1.84 0.00 3.29 -5.59%
Price Multiplier on Announcement Date
31/05/17 31/05/16 28/02/14 28/02/13 29/02/12 28/02/11 30/09/10 CAGR
Date 27/07/17 28/07/16 29/04/14 22/04/13 16/04/12 - - -
Price 0.795 0.875 0.40 0.365 0.31 0.00 0.00 -
P/RPS 9.52 11.54 3.80 4.22 3.51 0.00 0.00 -
P/EPS 66.92 98.91 67.44 28.57 -22.53 0.00 0.00 -
EY 1.49 1.01 1.48 3.50 -4.44 0.00 0.00 -
DY 0.19 0.00 0.74 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 2.36 2.35 2.28 1.63 0.00 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