[TMCLIFE] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
Revenue 71,871 52,681 50,827 0 41,728 36,202 31,332 12.90%
PBT 8,728 5,323 10,621 0 8,324 6,105 4,883 8.86%
Tax -2,500 -1,277 -2,837 0 -1,995 -1,666 -1,545 7.29%
NP 6,228 4,046 7,784 0 6,329 4,439 3,338 9.54%
-
NP to SH 6,228 4,046 7,784 0 6,329 4,439 3,338 9.54%
-
Tax Rate 28.64% 23.99% 26.71% - 23.97% 27.29% 31.64% -
Total Cost 65,643 48,635 43,043 0 35,399 31,763 27,994 13.27%
-
Net Worth 836,103 801,265 783,847 0 728,961 682,923 0 -
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
Net Worth 836,103 801,265 783,847 0 728,961 682,923 0 -
NOSH 1,741,882 1,741,882 1,741,882 1,737,627 1,735,623 1,707,307 1,416,363 3.07%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
NP Margin 8.67% 7.68% 15.31% 0.00% 15.17% 12.26% 10.65% -
ROE 0.74% 0.50% 0.99% 0.00% 0.87% 0.65% 0.00% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
RPS 4.13 3.02 2.92 0.00 2.40 2.12 2.21 9.57%
EPS 0.36 0.23 0.45 0.00 0.36 0.26 0.26 4.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.00 0.42 0.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,737,627
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
RPS 4.13 3.02 2.92 0.00 2.40 2.08 1.80 12.91%
EPS 0.36 0.23 0.45 0.00 0.36 0.25 0.19 9.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.46 0.45 0.00 0.4185 0.3921 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 -
Price 0.58 0.565 0.485 0.66 0.89 0.955 0.67 -
P/RPS 14.06 18.68 16.62 0.00 37.02 45.04 30.29 -10.61%
P/EPS 162.22 243.24 108.53 0.00 244.07 367.31 284.29 -7.87%
EY 0.62 0.41 0.92 0.00 0.41 0.27 0.35 8.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.23 1.08 0.00 2.12 2.39 0.00 -
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/11/17 30/11/16 30/11/15 CAGR
Date 16/11/22 09/11/21 10/11/20 - 29/01/18 23/01/17 22/01/16 -
Price 0.62 0.575 0.49 0.00 0.84 0.94 0.67 -
P/RPS 15.03 19.01 16.79 0.00 34.94 44.33 30.29 -9.74%
P/EPS 173.41 247.55 109.65 0.00 230.36 361.54 284.29 -6.97%
EY 0.58 0.40 0.91 0.00 0.43 0.28 0.35 7.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.25 1.09 0.00 2.00 2.35 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