[TMCLIFE] YoY Annualized Quarter 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- -54.9%
YoY- 297.83%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/17 30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 CAGR
Revenue 166,912 144,808 125,328 92,688 75,228 65,608 54,860 19.46%
PBT 33,296 24,420 19,532 2,572 -1,264 592 -9,336 -
Tax -7,980 -6,664 -6,180 340 -208 -136 0 -
NP 25,316 17,756 13,352 2,912 -1,472 456 -9,336 -
-
NP to SH 25,316 17,756 13,352 2,912 -1,472 11,148 -9,336 -
-
Tax Rate 23.97% 27.29% 31.64% -13.22% - 22.97% - -
Total Cost 141,596 127,052 111,976 89,776 76,700 65,152 64,196 13.48%
-
Net Worth 728,961 682,923 0 137,511 117,759 110,013 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 - - - - - - - -
Div Payout % - - - - - - - -
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 0 137,511 117,759 110,013 65,830 46.87%
NOSH 1,735,623 1,707,307 1,416,363 808,888 735,999 733,421 598,461 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 15.17% 12.26% 10.65% 3.14% -1.96% 0.70% -17.02% -
ROE 3.47% 2.60% 0.00% 2.12% -1.25% 10.13% -14.18% -
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 9.62 8.48 8.85 11.46 10.22 8.95 9.17 0.76%
EPS 1.44 1.04 1.04 0.36 -0.20 1.52 -1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.40 0.00 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 9.58 8.31 7.19 5.32 4.32 3.77 3.15 19.46%
EPS 1.45 1.02 0.77 0.17 -0.08 0.64 -0.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4185 0.3921 0.00 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 9.25 11.26 7.57 4.19 3.72 3.47 4.47 12.32%
P/EPS 61.02 91.83 71.07 133.33 -190.00 20.39 -26.28 -
EY 1.64 1.09 1.41 0.75 -0.53 4.90 -3.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.39 0.00 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 14/10/11 -
Price 0.84 0.94 0.67 0.53 0.42 0.34 0.34 -
P/RPS 8.73 11.08 7.57 4.63 4.11 3.80 3.71 14.66%
P/EPS 57.59 90.38 71.07 147.22 -210.00 22.37 -21.79 -
EY 1.74 1.11 1.41 0.68 -0.48 4.47 -4.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 2.35 0.00 3.12 2.63 2.27 3.09 -6.71%

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