Highlights

[TMCLIFE] YoY Quarter Result on 2019-02-28 [#2]

Stock [TMCLIFE]: TMC LIFE SCIENCES BHD
Announcement Date 23-Apr-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Aug-2019
Quarter 28-Feb-2019  [#2]
Profit Trend QoQ -     -12.22%    YoY -     30.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Revenue 45,160 39,711 35,509 31,386 22,220 17,517 13,754 17.81%
  YoY % 13.72% 11.83% 13.14% 41.25% 26.85% 27.36% -
  Horiz. % 328.34% 288.72% 258.17% 228.20% 161.55% 127.36% 100.00%
PBT 8,223 6,403 6,272 4,854 2,513 827 -2,529 -
  YoY % 28.42% 2.09% 29.21% 93.16% 203.87% 132.70% -
  Horiz. % -325.15% -253.18% -248.00% -191.93% -99.37% -32.70% 100.00%
Tax -2,017 -1,643 -1,728 -1,579 -112 52 41 -
  YoY % -22.76% 4.92% -9.44% -1,309.82% -315.38% 26.83% -
  Horiz. % -4,919.51% -4,007.32% -4,214.63% -3,851.22% -273.17% 126.83% 100.00%
NP 6,206 4,760 4,544 3,275 2,401 879 -2,488 -
  YoY % 30.38% 4.75% 38.75% 36.40% 173.15% 135.33% -
  Horiz. % -249.44% -191.32% -182.64% -131.63% -96.50% -35.33% 100.00%
NP to SH 6,206 4,760 4,544 3,275 2,401 4,537 -3,037 -
  YoY % 30.38% 4.75% 38.75% 36.40% -47.08% 249.39% -
  Horiz. % -204.35% -156.73% -149.62% -107.84% -79.06% -149.39% 100.00%
Tax Rate 24.53 % 25.66 % 27.55 % 32.53 % 4.46 % -6.29 % - % -
  YoY % -4.40% -6.86% -15.31% 629.37% 170.91% 0.00% -
  Horiz. % -389.98% -407.95% -438.00% -517.17% -70.91% 100.00% -
Total Cost 38,954 34,951 30,965 28,111 19,819 16,638 16,242 12.82%
  YoY % 11.45% 12.87% 10.15% 41.84% 19.12% 2.44% -
  Horiz. % 239.84% 215.19% 190.65% 173.08% 122.02% 102.44% 100.00%
Net Worth 746,673 729,162 699,076 561,428 128,053 127,354 60,740 41.34%
  YoY % 2.40% 4.30% 24.52% 338.43% 0.55% 109.67% -
  Horiz. % 1,229.29% 1,200.47% 1,150.93% 924.31% 210.82% 209.67% 100.00%
Dividend
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Net Worth 746,673 729,162 699,076 561,428 128,053 127,354 60,740 41.34%
  YoY % 2.40% 4.30% 24.52% 338.43% 0.55% 109.67% -
  Horiz. % 1,229.29% 1,200.47% 1,150.93% 924.31% 210.82% 209.67% 100.00%
NOSH 1,736,450 1,736,102 1,747,692 1,559,523 800,333 795,964 607,400 15.59%
  YoY % 0.02% -0.66% 12.07% 94.86% 0.55% 31.04% -
  Horiz. % 285.88% 285.83% 287.73% 256.75% 131.76% 131.04% 100.00%
Ratio Analysis
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
NP Margin 13.74 % 11.99 % 12.80 % 10.43 % 10.81 % 5.02 % -18.09 % -
  YoY % 14.60% -6.33% 22.72% -3.52% 115.34% 127.75% -
  Horiz. % -75.95% -66.28% -70.76% -57.66% -59.76% -27.75% 100.00%
ROE 0.83 % 0.65 % 0.65 % 0.58 % 1.88 % 3.56 % -5.00 % -
  YoY % 27.69% 0.00% 12.07% -69.15% -47.19% 171.20% -
  Horiz. % -16.60% -13.00% -13.00% -11.60% -37.60% -71.20% 100.00%
Per Share
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
RPS 2.60 2.29 2.03 2.01 2.78 2.20 2.26 1.95%
  YoY % 13.54% 12.81% 1.00% -27.70% 26.36% -2.65% -
  Horiz. % 115.04% 101.33% 89.82% 88.94% 123.01% 97.35% 100.00%
EPS 0.36 0.27 0.26 0.21 0.30 0.57 -0.50 -
  YoY % 33.33% 3.85% 23.81% -30.00% -47.37% 214.00% -
  Horiz. % -72.00% -54.00% -52.00% -42.00% -60.00% -114.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4300 0.4200 0.4000 0.3600 0.1600 0.1600 0.1000 22.28%
  YoY % 2.38% 5.00% 11.11% 125.00% 0.00% 60.00% -
  Horiz. % 430.00% 420.00% 400.00% 360.00% 160.00% 160.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,736,852
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
RPS 2.60 2.29 2.04 1.81 1.28 1.01 0.79 17.85%
  YoY % 13.54% 12.25% 12.71% 41.41% 26.73% 27.85% -
  Horiz. % 329.11% 289.87% 258.23% 229.11% 162.03% 127.85% 100.00%
EPS 0.36 0.27 0.26 0.19 0.14 0.26 -0.17 -
  YoY % 33.33% 3.85% 36.84% 35.71% -46.15% 252.94% -
  Horiz. % -211.76% -158.82% -152.94% -111.76% -82.35% -152.94% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4299 0.4198 0.4025 0.3232 0.0737 0.0733 0.0350 41.32%
  YoY % 2.41% 4.30% 24.54% 338.53% 0.55% 109.43% -
  Horiz. % 1,228.29% 1,199.43% 1,150.00% 923.43% 210.57% 209.43% 100.00%
Price Multiplier on Financial Quarter End Date
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Date 28/02/19 28/02/18 28/02/17 29/02/16 29/11/13 30/11/12 30/11/11 -
Price 0.7250 0.7950 0.9500 0.6600 0.3800 0.3100 0.3200 -
P/RPS 27.88 34.76 46.76 32.79 13.69 14.09 14.13 9.82%
  YoY % -19.79% -25.66% 42.60% 139.52% -2.84% -0.28% -
  Horiz. % 197.31% 246.00% 330.93% 232.06% 96.89% 99.72% 100.00%
P/EPS 202.86 289.96 365.38 314.29 126.67 54.39 -64.00 -
  YoY % -30.04% -20.64% 16.26% 148.12% 132.89% 184.98% -
  Horiz. % -316.97% -453.06% -570.91% -491.08% -197.92% -84.98% 100.00%
EY 0.49 0.34 0.27 0.32 0.79 1.84 -1.56 -
  YoY % 44.12% 25.93% -15.62% -59.49% -57.07% 217.95% -
  Horiz. % -31.41% -21.79% -17.31% -20.51% -50.64% -117.95% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.69 1.89 2.38 1.83 2.38 1.94 3.20 -8.43%
  YoY % -10.58% -20.59% 30.05% -23.11% 22.68% -39.38% -
  Horiz. % 52.81% 59.06% 74.38% 57.19% 74.38% 60.62% 100.00%
Price Multiplier on Announcement Date
28/02/19 28/02/18 28/02/17 29/02/16 30/11/13 30/11/12 30/11/11 CAGR
Date 23/04/19 30/04/18 28/04/17 21/04/16 20/01/14 21/01/13 16/01/12 -
Price 0.7600 0.7500 0.9100 0.7850 0.3750 0.4000 0.3100 -
P/RPS 29.22 32.79 44.79 39.01 13.51 18.18 13.69 11.02%
  YoY % -10.89% -26.79% 14.82% 188.75% -25.69% 32.80% -
  Horiz. % 213.44% 239.52% 327.17% 284.95% 98.69% 132.80% 100.00%
P/EPS 212.65 273.55 350.00 373.81 125.00 70.18 -62.00 -
  YoY % -22.26% -21.84% -6.37% 199.05% 78.11% 213.19% -
  Horiz. % -342.98% -441.21% -564.52% -602.92% -201.61% -113.19% 100.00%
EY 0.47 0.37 0.29 0.27 0.80 1.43 -1.61 -
  YoY % 27.03% 27.59% 7.41% -66.25% -44.06% 188.82% -
  Horiz. % -29.19% -22.98% -18.01% -16.77% -49.69% -88.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.77 1.79 2.28 2.18 2.34 2.50 3.10 -7.44%
  YoY % -1.12% -21.49% 4.59% -6.84% -6.40% -19.35% -
  Horiz. % 57.10% 57.74% 73.55% 70.32% 75.48% 80.65% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers