[TMCLIFE] YoY TTM Result on 30-Nov-2016 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
23-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Aug-2017
Quarter
30-Nov-2016 [#1]
Profit Trend
QoQ- 6.16%
YoY- 44.6%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
Revenue 151,699 51,524 157,238 136,303 116,318 90,859 74,626 10.52%
PBT 18,376 9,634 29,358 22,813 15,066 7,699 1,639 40.63%
Tax -5,270 -3,171 -1,434 -3,841 -1,946 -146 56 -
NP 13,106 6,463 27,924 18,972 13,120 7,553 1,695 33.45%
-
NP to SH 13,106 6,463 27,924 18,972 13,120 7,553 7,926 7.35%
-
Tax Rate 28.68% 32.91% 4.88% 16.84% 12.92% 1.90% -3.42% -
Total Cost 138,593 45,061 129,314 117,331 103,198 83,306 72,931 9.48%
-
Net Worth 783,847 0 728,961 682,923 500,700 137,511 117,759 30.66%
Dividend
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
Div 2,961 3,475 2,947 2,589 1,393 2,437 2,352 3.30%
Div Payout % 22.59% 53.77% 10.55% 13.65% 10.62% 32.27% 29.68% -
Equity
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
Net Worth 783,847 0 728,961 682,923 500,700 137,511 117,759 30.66%
NOSH 1,741,882 1,737,627 1,735,623 1,707,307 1,390,833 808,888 735,999 12.92%
Ratio Analysis
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
NP Margin 8.64% 12.54% 17.76% 13.92% 11.28% 8.31% 2.27% -
ROE 1.67% 0.00% 3.83% 2.78% 2.62% 5.49% 6.73% -
Per Share
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
RPS 8.71 2.97 9.06 7.98 8.36 11.23 10.14 -2.12%
EPS 0.75 0.37 1.61 1.11 0.94 0.93 1.08 -5.01%
DPS 0.17 0.20 0.17 0.15 0.10 0.30 0.32 -8.53%
NAPS 0.45 0.00 0.42 0.40 0.36 0.17 0.16 15.70%
Adjusted Per Share Value based on latest NOSH - 1,707,307
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
RPS 8.71 2.96 9.03 7.83 6.68 5.22 4.28 10.54%
EPS 0.75 0.37 1.60 1.09 0.75 0.43 0.46 7.14%
DPS 0.17 0.20 0.17 0.15 0.08 0.14 0.14 2.77%
NAPS 0.45 0.00 0.4185 0.3921 0.2874 0.0789 0.0676 30.66%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
Date 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 29/08/14 30/08/13 -
Price 0.485 0.66 0.89 0.955 0.67 0.48 0.38 -
P/RPS 5.57 22.26 9.82 11.96 8.01 4.27 3.75 5.74%
P/EPS 64.46 177.45 55.32 85.94 71.03 51.41 35.29 8.87%
EY 1.55 0.56 1.81 1.16 1.41 1.95 2.83 -8.14%
DY 0.35 0.30 0.19 0.16 0.15 0.63 0.84 -11.61%
P/NAPS 1.08 0.00 2.12 2.39 1.86 2.82 2.38 -10.54%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 CAGR
Date 10/11/20 - 29/01/18 23/01/17 22/01/16 24/10/14 25/10/13 -
Price 0.49 0.00 0.84 0.94 0.67 0.53 0.42 -
P/RPS 5.63 0.00 9.27 11.77 8.01 4.72 4.14 4.43%
P/EPS 65.12 0.00 52.21 84.59 71.03 56.76 39.00 7.50%
EY 1.54 0.00 1.92 1.18 1.41 1.76 2.56 -6.91%
DY 0.35 0.00 0.20 0.16 0.15 0.57 0.76 -10.36%
P/NAPS 1.09 0.00 2.00 2.35 1.86 3.12 2.63 -11.68%

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