[TMCLIFE] YoY TTM Result on 31-Aug-2014 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
24-Oct-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2015
Quarter
31-Aug-2014 [#1]
Profit Trend
QoQ- 16.97%
YoY- -4.71%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 157,238 136,303 116,318 90,859 74,626 63,116 43,156 22.96%
PBT 29,358 22,813 15,066 7,699 1,639 -1,767 -4,958 -
Tax -1,434 -3,841 -1,946 -146 56 -529 537 -
NP 27,924 18,972 13,120 7,553 1,695 -2,296 -4,421 -
-
NP to SH 27,924 18,972 13,120 7,553 7,926 -1,299 -4,662 -
-
Tax Rate 4.88% 16.84% 12.92% 1.90% -3.42% - - -
Total Cost 129,314 117,331 103,198 83,306 72,931 65,412 47,577 17.33%
-
Net Worth 728,961 682,923 500,700 137,511 117,759 110,013 65,830 46.87%
Dividend
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Div 2,947 2,589 1,393 2,437 2,352 - - -
Div Payout % 10.55% 13.65% 10.62% 32.27% 29.68% - - -
Equity
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Net Worth 728,961 682,923 500,700 137,511 117,759 110,013 65,830 46.87%
NOSH 1,735,623 1,707,307 1,390,833 808,888 735,999 733,421 598,461 18.55%
Ratio Analysis
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
NP Margin 17.76% 13.92% 11.28% 8.31% 2.27% -3.64% -10.24% -
ROE 3.83% 2.78% 2.62% 5.49% 6.73% -1.18% -7.08% -
Per Share
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 9.06 7.98 8.36 11.23 10.14 8.61 7.21 3.71%
EPS 1.61 1.11 0.94 0.93 1.08 -0.18 -0.78 -
DPS 0.17 0.15 0.10 0.30 0.32 0.00 0.00 -
NAPS 0.42 0.40 0.36 0.17 0.16 0.15 0.11 23.88%
Adjusted Per Share Value based on latest NOSH - 808,888
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
RPS 9.03 7.83 6.68 5.22 4.28 3.62 2.48 22.95%
EPS 1.60 1.09 0.75 0.43 0.46 -0.07 -0.27 -
DPS 0.17 0.15 0.08 0.14 0.14 0.00 0.00 -
NAPS 0.4185 0.3921 0.2874 0.0789 0.0676 0.0632 0.0378 46.87%
Price Multiplier on Financial Quarter End Date
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 30/11/17 30/11/16 30/11/15 29/08/14 30/08/13 30/08/12 29/08/11 -
Price 0.89 0.955 0.67 0.48 0.38 0.31 0.41 -
P/RPS 9.82 11.96 8.01 4.27 3.75 3.60 5.69 9.11%
P/EPS 55.32 85.94 71.03 51.41 35.29 -175.03 -52.63 -
EY 1.81 1.16 1.41 1.95 2.83 -0.57 -1.90 -
DY 0.19 0.16 0.15 0.63 0.84 0.00 0.00 -
P/NAPS 2.12 2.39 1.86 2.82 2.38 2.07 3.73 -8.63%
Price Multiplier on Announcement Date
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Date 29/01/18 23/01/17 22/01/16 24/10/14 25/10/13 15/10/12 - -
Price 0.84 0.94 0.67 0.53 0.42 0.34 0.00 -
P/RPS 9.27 11.77 8.01 4.72 4.14 3.95 0.00 -
P/EPS 52.21 84.59 71.03 56.76 39.00 -191.97 0.00 -
EY 1.92 1.18 1.41 1.76 2.56 -0.52 0.00 -
DY 0.20 0.16 0.15 0.57 0.76 0.00 0.00 -
P/NAPS 2.00 2.35 1.86 3.12 2.63 2.27 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