[TMCLIFE] YoY TTM Result on 30-Nov-2013 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
20-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
30-Nov-2013 [#2]
Profit Trend
QoQ- -26.95%
YoY- -7.73%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Revenue 161,440 140,426 121,293 79,329 66,879 52,549 28,569 25.32%
PBT 29,489 24,231 16,724 3,325 1,589 -8,681 -4,436 -
Tax -1,349 -3,990 -3,235 -108 -518 194 -1 155.87%
NP 28,140 20,241 13,489 3,217 1,071 -8,487 -4,437 -
-
NP to SH 28,140 20,241 13,489 5,790 6,275 -8,487 -4,454 -
-
Tax Rate 4.57% 16.47% 19.34% 3.25% 32.60% - - -
Total Cost 133,300 120,185 107,804 76,112 65,808 61,036 33,006 19.95%
-
Net Worth 729,162 699,076 561,428 128,053 127,354 60,740 98,124 29.88%
Dividend
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Div 2,947 2,589 1,393 2,352 - - 1,788 6.73%
Div Payout % 10.47% 12.79% 10.33% 40.63% - - 0.00% -
Equity
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Net Worth 729,162 699,076 561,428 128,053 127,354 60,740 98,124 29.88%
NOSH 1,736,450 1,747,692 1,559,523 800,333 795,964 607,400 605,333 14.72%
Ratio Analysis
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
NP Margin 17.43% 14.41% 11.12% 4.06% 1.60% -16.15% -15.53% -
ROE 3.86% 2.90% 2.40% 4.52% 4.93% -13.97% -4.54% -
Per Share
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
RPS 9.30 8.03 7.78 9.91 8.40 8.65 4.72 9.24%
EPS 1.62 1.16 0.86 0.72 0.79 -1.40 -0.74 -
DPS 0.17 0.15 0.09 0.29 0.00 0.00 0.30 -7.13%
NAPS 0.42 0.40 0.36 0.16 0.16 0.10 0.1621 13.21%
Adjusted Per Share Value based on latest NOSH - 800,333
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
RPS 9.27 8.06 6.96 4.55 3.84 3.02 1.64 25.33%
EPS 1.62 1.16 0.77 0.33 0.36 -0.49 -0.26 -
DPS 0.17 0.15 0.08 0.14 0.00 0.00 0.10 7.16%
NAPS 0.4186 0.4013 0.3223 0.0735 0.0731 0.0349 0.0563 29.89%
Price Multiplier on Financial Quarter End Date
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Date 28/02/18 28/02/17 29/02/16 29/11/13 30/11/12 30/11/11 30/06/10 -
Price 0.795 0.95 0.66 0.38 0.31 0.32 0.34 -
P/RPS 8.55 11.82 8.49 3.83 3.69 3.70 7.20 2.26%
P/EPS 49.05 82.03 76.31 52.53 39.32 -22.90 -46.21 -
EY 2.04 1.22 1.31 1.90 2.54 -4.37 -2.16 -
DY 0.21 0.16 0.14 0.77 0.00 0.00 0.87 -16.91%
P/NAPS 1.89 2.38 1.83 2.38 1.94 3.20 2.10 -1.36%
Price Multiplier on Announcement Date
28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 30/06/10 CAGR
Date 30/04/18 28/04/17 21/04/16 20/01/14 21/01/13 16/01/12 - -
Price 0.75 0.905 0.785 0.375 0.40 0.31 0.00 -
P/RPS 8.07 11.26 10.09 3.78 4.76 3.58 0.00 -
P/EPS 46.27 78.14 90.76 51.84 50.74 -22.19 0.00 -
EY 2.16 1.28 1.10 1.93 1.97 -4.51 0.00 -
DY 0.23 0.16 0.11 0.78 0.00 0.00 0.00 -
P/NAPS 1.79 2.26 2.18 2.34 2.50 3.10 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