[TMCLIFE] YoY TTM Result on 31-Aug-2012 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
15-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2013
Quarter
31-Aug-2012 [#1]
Profit Trend
QoQ- 79.77%
YoY- 72.14%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Revenue 116,318 90,859 74,626 63,116 43,156 14,281 41,022 16.90%
PBT 15,066 7,699 1,639 -1,767 -4,958 -2,693 -1,359 -
Tax -1,946 -146 56 -529 537 -83 -13 111.86%
NP 13,120 7,553 1,695 -2,296 -4,421 -2,776 -1,372 -
-
NP to SH 13,120 7,553 7,926 -1,299 -4,662 -2,724 -1,274 -
-
Tax Rate 12.92% 1.90% -3.42% - - - - -
Total Cost 103,198 83,306 72,931 65,412 47,577 17,057 42,394 14.26%
-
Net Worth 500,700 137,511 117,759 110,013 65,830 0 108,803 25.71%
Dividend
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Div 1,393 2,437 2,352 - - - 762 9.46%
Div Payout % 10.62% 32.27% 29.68% - - - 0.00% -
Equity
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Net Worth 500,700 137,511 117,759 110,013 65,830 0 108,803 25.71%
NOSH 1,390,833 808,888 735,999 733,421 598,461 605,333 598,478 13.47%
Ratio Analysis
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
NP Margin 11.28% 8.31% 2.27% -3.64% -10.24% -19.44% -3.34% -
ROE 2.62% 5.49% 6.73% -1.18% -7.08% 0.00% -1.17% -
Per Share
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
RPS 8.36 11.23 10.14 8.61 7.21 2.36 6.85 3.03%
EPS 0.94 0.93 1.08 -0.18 -0.78 -0.45 -0.21 -
DPS 0.10 0.30 0.32 0.00 0.00 0.00 0.13 -3.85%
NAPS 0.36 0.17 0.16 0.15 0.11 0.00 0.1818 10.78%
Adjusted Per Share Value based on latest NOSH - 733,421
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
RPS 6.68 5.22 4.28 3.62 2.48 0.82 2.36 16.87%
EPS 0.75 0.43 0.46 -0.07 -0.27 -0.16 -0.07 -
DPS 0.08 0.14 0.14 0.00 0.00 0.00 0.04 10.94%
NAPS 0.2874 0.0789 0.0676 0.0632 0.0378 0.00 0.0625 25.69%
Price Multiplier on Financial Quarter End Date
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Date 30/11/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 31/03/09 -
Price 0.67 0.48 0.38 0.31 0.41 0.42 0.38 -
P/RPS 8.01 4.27 3.75 3.60 5.69 17.80 5.54 5.68%
P/EPS 71.03 51.41 35.29 -175.03 -52.63 -93.33 -178.51 -
EY 1.41 1.95 2.83 -0.57 -1.90 -1.07 -0.56 -
DY 0.15 0.63 0.84 0.00 0.00 0.00 0.34 -11.54%
P/NAPS 1.86 2.82 2.38 2.07 3.73 0.00 2.09 -1.73%
Price Multiplier on Announcement Date
30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 31/03/09 CAGR
Date 22/01/16 24/10/14 25/10/13 15/10/12 - - 28/05/09 -
Price 0.67 0.53 0.42 0.34 0.00 0.00 0.44 -
P/RPS 8.01 4.72 4.14 3.95 0.00 0.00 6.42 3.37%
P/EPS 71.03 56.76 39.00 -191.97 0.00 0.00 -206.70 -
EY 1.41 1.76 2.56 -0.52 0.00 0.00 -0.48 -
DY 0.15 0.57 0.76 0.00 0.00 0.00 0.29 -9.40%
P/NAPS 1.86 3.12 2.63 2.27 0.00 0.00 2.42 -3.86%

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