[TMCLIFE] YoY Annual (Unaudited) Result on 31-May-2012 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
20-Jul-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2012
Quarter
31-May-2012 [#4]
Profit Trend
YoY- 81.61%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
Revenue 103,185 86,494 72,221 59,206 48,531 39,019 31,417 17.38%
PBT 8,598 6,740 2,121 -3,494 -8,733 4,048 12,987 -5.40%
Tax 1,325 -283 74 -494 22 -675 -3,740 -
NP 9,923 6,457 2,195 -3,988 -8,711 3,373 9,247 0.95%
-
NP to SH 9,923 6,457 11,099 -6,420 -8,482 3,575 9,339 0.82%
-
Tax Rate -15.41% 4.20% -3.49% - - 16.67% 28.80% -
Total Cost 93,262 80,037 70,026 63,194 57,242 35,646 22,170 21.36%
-
Net Worth 304,567 137,211 128,684 103,452 103,528 38,792 70,557 21.78%
Dividend
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
Div 1,375 2,421 2,412 - 3,609 614 1,300 0.75%
Div Payout % 13.86% 37.50% 21.74% - 0.00% 17.18% 13.93% -
Equity
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 304,567 137,211 128,684 103,452 103,528 38,792 70,557 21.78%
NOSH 982,475 807,124 804,275 689,680 601,560 204,708 173,445 26.33%
Ratio Analysis
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 9.62% 7.47% 3.04% -6.74% -17.95% 8.64% 29.43% -
ROE 3.26% 4.71% 8.63% -6.21% -8.19% 9.22% 13.24% -
Per Share
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
RPS 10.50 10.72 8.98 8.58 8.07 19.06 18.11 -7.08%
EPS 1.01 0.80 1.38 -0.93 -1.41 0.69 5.39 -20.20%
DPS 0.14 0.30 0.30 0.00 0.60 0.30 0.75 -20.24%
NAPS 0.31 0.17 0.16 0.15 0.1721 0.1895 0.4068 -3.59%
Adjusted Per Share Value based on latest NOSH - 610,000
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
RPS 5.92 4.97 4.15 3.40 2.79 2.24 1.80 17.40%
EPS 0.57 0.37 0.64 -0.37 -0.49 0.21 0.54 0.73%
DPS 0.08 0.14 0.14 0.00 0.21 0.04 0.07 1.81%
NAPS 0.1748 0.0788 0.0739 0.0594 0.0594 0.0223 0.0405 21.78%
Price Multiplier on Financial Quarter End Date
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
Date 29/05/15 30/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 -
Price 0.695 0.39 0.385 0.30 0.35 0.41 1.13 -
P/RPS 6.62 3.64 4.29 3.49 4.34 2.15 6.24 0.79%
P/EPS 68.81 48.75 27.90 -32.23 -24.82 23.48 20.99 17.35%
EY 1.45 2.05 3.58 -3.10 -4.03 4.26 4.76 -14.80%
DY 0.20 0.77 0.78 0.00 1.71 0.73 0.66 -14.86%
P/NAPS 2.24 2.29 2.41 2.00 2.03 2.16 2.78 -2.86%
Price Multiplier on Announcement Date
31/05/15 31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 CAGR
Date 24/07/15 23/07/14 22/07/13 20/07/12 24/02/10 27/02/09 03/03/08 -
Price 0.585 0.44 0.46 0.34 0.34 0.41 1.33 -
P/RPS 5.57 4.11 5.12 3.96 4.21 2.15 7.34 -3.65%
P/EPS 57.92 55.00 33.33 -36.53 -24.11 23.48 24.70 12.17%
EY 1.73 1.82 3.00 -2.74 -4.15 4.26 4.05 -10.83%
DY 0.24 0.68 0.65 0.00 1.76 0.73 0.56 -10.79%
P/NAPS 1.89 2.59 2.88 2.27 1.98 2.16 3.27 -7.12%

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