[TMCLIFE] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
09-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -18.46%
YoY- 26.02%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
Revenue 332,011 262,964 202,878 151,699 51,524 157,238 136,303 13.91%
PBT 52,305 35,585 22,374 18,376 9,634 29,358 22,813 12.90%
Tax -4,136 7,986 -5,858 -5,270 -3,171 -1,434 -3,841 1.08%
NP 48,169 43,571 16,516 13,106 6,463 27,924 18,972 14.60%
-
NP to SH 48,169 43,571 16,516 13,106 6,463 27,924 18,972 14.60%
-
Tax Rate 7.91% -22.44% 26.18% 28.68% 32.91% 4.88% 16.84% -
Total Cost 283,842 219,393 186,362 138,593 45,061 129,314 117,331 13.79%
-
Net Worth 870,941 836,103 801,265 783,847 0 728,961 682,923 3.62%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
Div 14,631 4,877 3,832 2,961 3,475 2,947 2,589 28.83%
Div Payout % 30.38% 11.19% 23.20% 22.59% 53.77% 10.55% 13.65% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
Net Worth 870,941 836,103 801,265 783,847 0 728,961 682,923 3.62%
NOSH 1,741,882 1,741,882 1,741,882 1,741,882 1,737,627 1,735,623 1,707,307 0.29%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
NP Margin 14.51% 16.57% 8.14% 8.64% 12.54% 17.76% 13.92% -
ROE 5.53% 5.21% 2.06% 1.67% 0.00% 3.83% 2.78% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
RPS 19.06 15.10 11.65 8.71 2.97 9.06 7.98 13.58%
EPS 2.77 2.50 0.95 0.75 0.37 1.61 1.11 14.31%
DPS 0.84 0.28 0.22 0.17 0.20 0.17 0.15 28.66%
NAPS 0.50 0.48 0.46 0.45 0.00 0.42 0.40 3.31%
Adjusted Per Share Value based on latest NOSH - 1,741,882
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
RPS 19.06 15.10 11.65 8.71 2.96 9.03 7.83 13.89%
EPS 2.77 2.50 0.95 0.75 0.37 1.60 1.09 14.61%
DPS 0.84 0.28 0.22 0.17 0.20 0.17 0.15 28.66%
NAPS 0.50 0.48 0.46 0.45 0.00 0.4185 0.3921 3.62%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 -
Price 0.605 0.58 0.565 0.485 0.66 0.89 0.955 -
P/RPS 3.17 3.84 4.85 5.57 22.26 9.82 11.96 -17.65%
P/EPS 21.88 23.19 59.59 64.46 177.45 55.32 85.94 -18.13%
EY 4.57 4.31 1.68 1.55 0.56 1.81 1.16 22.21%
DY 1.39 0.48 0.39 0.35 0.30 0.19 0.16 37.19%
P/NAPS 1.21 1.21 1.23 1.08 0.00 2.12 2.39 -9.47%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 CAGR
Date 14/11/23 16/11/22 09/11/21 10/11/20 - 29/01/18 23/01/17 -
Price 0.615 0.62 0.575 0.49 0.00 0.84 0.94 -
P/RPS 3.23 4.11 4.94 5.63 0.00 9.27 11.77 -17.23%
P/EPS 22.24 24.79 60.64 65.12 0.00 52.21 84.59 -17.75%
EY 4.50 4.03 1.65 1.54 0.00 1.92 1.18 21.63%
DY 1.37 0.45 0.38 0.35 0.00 0.20 0.16 36.90%
P/NAPS 1.23 1.29 1.25 1.09 0.00 2.00 2.35 -9.03%

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