Highlights

[TMCLIFE] YoY Quarter Result on 2019-11-30 [#0]

Stock [TMCLIFE]: TMC LIFE SCIENCES BHD
Announcement Date 09-Jan-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
30-Nov-2019
Profit Trend QoQ -     23.05%    YoY -     12.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
Revenue 52,534 47,164 30,074 25,101 26,411 28,501 14,106 16.37%
  YoY % 11.39% 56.83% 19.81% -4.96% -7.33% 102.05% -
  Horiz. % 372.42% 334.35% 213.20% 177.95% 187.23% 202.05% 100.00%
PBT 10,665 9,406 4,350 2,121 3,196 2,637 -123 -
  YoY % 13.39% 116.23% 105.09% -33.64% 21.20% 2,243.90% -
  Horiz. % -8,670.73% -7,647.15% -3,536.59% -1,724.39% -2,598.37% -2,143.90% 100.00%
Tax -2,712 -2,336 -1,456 186 -290 1,345 125 -
  YoY % -16.10% -60.44% -882.80% 164.14% -121.56% 976.00% -
  Horiz. % -2,169.60% -1,868.80% -1,164.80% 148.80% -232.00% 1,076.00% 100.00%
NP 7,953 7,070 2,894 2,307 2,906 3,982 2 160.00%
  YoY % 12.49% 144.30% 25.44% -20.61% -27.02% 199,000.00% -
  Horiz. % 397,650.00% 353,500.00% 144,700.00% 115,350.00% 145,300.00% 199,100.00% 100.00%
NP to SH 7,953 7,070 2,894 2,307 2,906 3,982 2 160.00%
  YoY % 12.49% 144.30% 25.44% -20.61% -27.02% 199,000.00% -
  Horiz. % 397,650.00% 353,500.00% 144,700.00% 115,350.00% 145,300.00% 199,100.00% 100.00%
Tax Rate 25.43 % 24.84 % 33.47 % -8.77 % 9.07 % -51.00 % - % -
  YoY % 2.38% -25.78% 481.64% -196.69% 117.78% 0.00% -
  Horiz. % -49.86% -48.71% -65.63% 17.20% -17.78% 100.00% -
Total Cost 44,581 40,094 27,180 22,794 23,505 24,519 14,104 14.19%
  YoY % 11.19% 47.51% 19.24% -3.02% -4.14% 73.84% -
  Horiz. % 316.09% 284.27% 192.71% 161.61% 166.65% 173.84% 100.00%
Net Worth 765,151 746,664 434,100 156,546 299,681 308,604 72,170 31.28%
  YoY % 2.48% 72.00% 177.30% -47.76% -2.89% 327.61% -
  Horiz. % 1,060.21% 1,034.59% 601.50% 216.91% 415.24% 427.61% 100.00%
Dividend
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
Div - - - - - 1,393 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 35.00 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
Net Worth 765,151 746,664 434,100 156,546 299,681 308,604 72,170 31.28%
  YoY % 2.48% 72.00% 177.30% -47.76% -2.89% 327.61% -
  Horiz. % 1,060.21% 1,034.59% 601.50% 216.91% 415.24% 427.61% 100.00%
NOSH 1,738,981 1,736,430 1,205,833 823,928 908,125 995,499 601,416 13.02%
  YoY % 0.15% 44.00% 46.35% -9.27% -8.78% 65.53% -
  Horiz. % 289.15% 288.72% 200.50% 137.00% 151.00% 165.53% 100.00%
Ratio Analysis
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
NP Margin 15.14 % 14.99 % 9.62 % 9.19 % 11.00 % 13.97 % 0.01 % 132.61%
  YoY % 1.00% 55.82% 4.68% -16.45% -21.26% 139,600.00% -
  Horiz. % 151,400.02% 149,900.00% 96,200.00% 91,900.00% 110,000.00% 139,700.00% 100.00%
ROE 1.04 % 0.95 % 0.67 % 1.47 % 0.97 % 1.29 % 0.00 % -
  YoY % 9.47% 41.79% -54.42% 51.55% -24.81% 0.00% -
  Horiz. % 80.62% 73.64% 51.94% 113.95% 75.19% 100.00% -
Per Share
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
RPS 3.02 2.72 2.49 3.05 2.91 2.86 2.35 2.93%
  YoY % 11.03% 9.24% -18.36% 4.81% 1.75% 21.70% -
  Horiz. % 128.51% 115.74% 105.96% 129.79% 123.83% 121.70% 100.00%
EPS 0.46 0.41 0.24 0.28 0.32 0.40 0.00 -
  YoY % 12.20% 70.83% -14.29% -12.50% -20.00% 0.00% -
  Horiz. % 115.00% 102.50% 60.00% 70.00% 80.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.14 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4400 0.4300 0.3600 0.1900 0.3300 0.3100 0.1200 16.16%
  YoY % 2.33% 19.44% 89.47% -42.42% 6.45% 158.33% -
  Horiz. % 366.67% 358.33% 300.00% 158.33% 275.00% 258.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 1,741,882
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
RPS 3.02 2.71 1.73 1.44 1.52 1.64 0.81 16.38%
  YoY % 11.44% 56.65% 20.14% -5.26% -7.32% 102.47% -
  Horiz. % 372.84% 334.57% 213.58% 177.78% 187.65% 202.47% 100.00%
EPS 0.46 0.41 0.17 0.13 0.17 0.23 0.00 -
  YoY % 12.20% 141.18% 30.77% -23.53% -26.09% 0.00% -
  Horiz. % 200.00% 178.26% 73.91% 56.52% 73.91% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.08 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.4393 0.4287 0.2492 0.0899 0.1720 0.1772 0.0414 31.30%
  YoY % 2.47% 72.03% 177.20% -47.73% -2.93% 328.02% -
  Horiz. % 1,061.11% 1,035.51% 601.93% 217.15% 415.46% 428.02% 100.00%
Price Multiplier on Financial Quarter End Date
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
Date 29/11/19 30/11/18 28/08/15 28/11/14 27/02/15 29/05/15 31/03/11 -
Price 0.6450 0.7500 0.5200 0.4750 0.7100 0.6950 0.5200 -
P/RPS 21.35 27.61 20.85 15.59 24.41 24.28 22.17 -0.43%
  YoY % -22.67% 32.42% 33.74% -36.13% 0.54% 9.52% -
  Horiz. % 96.30% 124.54% 94.05% 70.32% 110.10% 109.52% 100.00%
P/EPS 141.03 184.20 216.67 169.64 221.87 173.75 156,368.39 -55.44%
  YoY % -23.44% -14.99% 27.72% -23.54% 27.69% -99.89% -
  Horiz. % 0.09% 0.12% 0.14% 0.11% 0.14% 0.11% 100.00%
EY 0.71 0.54 0.46 0.59 0.45 0.58 0.00 -
  YoY % 31.48% 17.39% -22.03% 31.11% -22.41% 0.00% -
  Horiz. % 122.41% 93.10% 79.31% 101.72% 77.59% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.20 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.47 1.74 1.44 2.50 2.15 2.24 4.33 -11.71%
  YoY % -15.52% 20.83% -42.40% 16.28% -4.02% -48.27% -
  Horiz. % 33.95% 40.18% 33.26% 57.74% 49.65% 51.73% 100.00%
Price Multiplier on Announcement Date
30/11/19 30/11/18 31/08/15 30/11/14 28/02/15 31/05/15 31/03/11 CAGR
Date 09/01/20 24/01/19 21/10/15 22/01/15 22/04/15 24/07/15 27/05/11 -
Price 0.6750 0.7350 0.5600 0.6300 0.6800 0.5850 0.4700 -
P/RPS 22.34 27.06 22.45 20.68 23.38 20.43 20.04 1.26%
  YoY % -17.44% 20.53% 8.56% -11.55% 14.44% 1.95% -
  Horiz. % 111.48% 135.03% 112.03% 103.19% 116.67% 101.95% 100.00%
P/EPS 147.59 180.52 233.33 225.00 212.50 146.25 141,332.97 -54.68%
  YoY % -18.24% -22.63% 3.70% 5.88% 45.30% -99.90% -
  Horiz. % 0.10% 0.13% 0.17% 0.16% 0.15% 0.10% 100.00%
EY 0.68 0.55 0.43 0.44 0.47 0.68 0.00 -
  YoY % 23.64% 27.91% -2.27% -6.38% -30.88% 0.00% -
  Horiz. % 100.00% 80.88% 63.24% 64.71% 69.12% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.24 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.53 1.71 1.56 3.32 2.06 1.89 3.92 -10.28%
  YoY % -10.53% 9.62% -53.01% 61.17% 8.99% -51.79% -
  Horiz. % 39.03% 43.62% 39.80% 84.69% 52.55% 48.21% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers