[TMCLIFE] YoY TTM Result on 31-Aug-2013 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
25-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2014
Quarter
31-Aug-2013 [#1]
Profit Trend
QoQ- -28.47%
YoY- 710.16%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Revenue 136,303 116,318 90,859 74,626 63,116 43,156 14,281 43.42%
PBT 22,813 15,066 7,699 1,639 -1,767 -4,958 -2,693 -
Tax -3,841 -1,946 -146 56 -529 537 -83 84.60%
NP 18,972 13,120 7,553 1,695 -2,296 -4,421 -2,776 -
-
NP to SH 18,972 13,120 7,553 7,926 -1,299 -4,662 -2,724 -
-
Tax Rate 16.84% 12.92% 1.90% -3.42% - - - -
Total Cost 117,331 103,198 83,306 72,931 65,412 47,577 17,057 36.11%
-
Net Worth 682,923 500,700 137,511 117,759 110,013 65,830 0 -
Dividend
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Div 2,589 1,393 2,437 2,352 - - - -
Div Payout % 13.65% 10.62% 32.27% 29.68% - - - -
Equity
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Net Worth 682,923 500,700 137,511 117,759 110,013 65,830 0 -
NOSH 1,707,307 1,390,833 808,888 735,999 733,421 598,461 605,333 18.03%
Ratio Analysis
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
NP Margin 13.92% 11.28% 8.31% 2.27% -3.64% -10.24% -19.44% -
ROE 2.78% 2.62% 5.49% 6.73% -1.18% -7.08% 0.00% -
Per Share
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 7.98 8.36 11.23 10.14 8.61 7.21 2.36 21.50%
EPS 1.11 0.94 0.93 1.08 -0.18 -0.78 -0.45 -
DPS 0.15 0.10 0.30 0.32 0.00 0.00 0.00 -
NAPS 0.40 0.36 0.17 0.16 0.15 0.11 0.00 -
Adjusted Per Share Value based on latest NOSH - 735,999
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
RPS 7.83 6.68 5.22 4.28 3.62 2.48 0.82 43.44%
EPS 1.09 0.75 0.43 0.46 -0.07 -0.27 -0.16 -
DPS 0.15 0.08 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.3921 0.2874 0.0789 0.0676 0.0632 0.0378 0.00 -
Price Multiplier on Financial Quarter End Date
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 30/11/16 30/11/15 29/08/14 30/08/13 30/08/12 29/08/11 30/08/10 -
Price 0.955 0.67 0.48 0.38 0.31 0.41 0.42 -
P/RPS 11.96 8.01 4.27 3.75 3.60 5.69 17.80 -6.15%
P/EPS 85.94 71.03 51.41 35.29 -175.03 -52.63 -93.33 -
EY 1.16 1.41 1.95 2.83 -0.57 -1.90 -1.07 -
DY 0.16 0.15 0.63 0.84 0.00 0.00 0.00 -
P/NAPS 2.39 1.86 2.82 2.38 2.07 3.73 0.00 -
Price Multiplier on Announcement Date
30/11/16 30/11/15 31/08/14 31/08/13 31/08/12 31/08/11 31/08/10 CAGR
Date 23/01/17 22/01/16 24/10/14 25/10/13 15/10/12 - - -
Price 0.94 0.67 0.53 0.42 0.34 0.00 0.00 -
P/RPS 11.77 8.01 4.72 4.14 3.95 0.00 0.00 -
P/EPS 84.59 71.03 56.76 39.00 -191.97 0.00 0.00 -
EY 1.18 1.41 1.76 2.56 -0.52 0.00 0.00 -
DY 0.16 0.15 0.57 0.76 0.00 0.00 0.00 -
P/NAPS 2.35 1.86 3.12 2.63 2.27 0.00 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