[TMCLIFE] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 1.93%
YoY- 11.2%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 32,700 31,417 30,381 29,516 27,860 25,132 24,628 20.78%
PBT 10,248 12,987 13,933 13,852 13,512 12,599 11,920 -9.57%
Tax -2,588 -3,740 -3,600 -3,622 -3,476 -3,664 -3,112 -11.55%
NP 7,660 9,247 10,333 10,230 10,036 8,935 8,808 -8.88%
-
NP to SH 8,076 9,339 10,377 10,230 10,036 8,935 8,808 -5.61%
-
Tax Rate 25.25% 28.80% 25.84% 26.15% 25.73% 29.08% 26.11% -
Total Cost 25,040 22,170 20,048 19,286 17,824 16,197 15,820 35.77%
-
Net Worth 0 70,557 67,588 54,060 52,200 52,161 46,461 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 1,300 - - - 1,683 - -
Div Payout % - 13.93% - - - 18.84% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 70,557 67,588 54,060 52,200 52,161 46,461 -
NOSH 185,229 173,445 169,564 168,256 168,389 168,371 168,520 6.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 23.43% 29.43% 34.01% 34.66% 36.02% 35.55% 35.76% -
ROE 0.00% 13.24% 15.35% 18.92% 19.23% 17.13% 18.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.65 18.11 17.92 17.54 16.54 14.93 14.61 13.41%
EPS 1.56 5.39 6.12 6.08 5.96 5.31 5.23 -55.32%
DPS 0.00 0.75 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.00 0.4068 0.3986 0.3213 0.31 0.3098 0.2757 -
Adjusted Per Share Value based on latest NOSH - 168,129
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.88 1.80 1.74 1.69 1.60 1.44 1.41 21.12%
EPS 0.46 0.54 0.60 0.59 0.58 0.51 0.51 -6.64%
DPS 0.00 0.07 0.00 0.00 0.00 0.10 0.00 -
NAPS 0.00 0.0405 0.0388 0.031 0.03 0.0299 0.0267 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.65 1.13 1.12 1.17 0.99 0.84 0.83 -
P/RPS 9.35 6.24 6.25 6.67 5.98 5.63 5.68 39.37%
P/EPS 37.84 20.99 18.30 19.24 16.61 15.83 15.88 78.30%
EY 2.64 4.76 5.46 5.20 6.02 6.32 6.30 -43.97%
DY 0.00 0.66 0.00 0.00 0.00 1.19 0.00 -
P/NAPS 0.00 2.78 2.81 3.64 3.19 2.71 3.01 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 03/03/08 21/11/07 24/08/07 25/05/07 05/03/07 30/11/06 -
Price 2.00 1.33 1.15 1.17 1.06 0.95 0.80 -
P/RPS 11.33 7.34 6.42 6.67 6.41 6.36 5.47 62.41%
P/EPS 45.87 24.70 18.79 19.24 17.79 17.90 15.31 107.68%
EY 2.18 4.05 5.32 5.20 5.62 5.59 6.53 -51.84%
DY 0.00 0.56 0.00 0.00 0.00 1.05 0.00 -
P/NAPS 0.00 3.27 2.89 3.64 3.42 3.07 2.90 -

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