[TMCLIFE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -4.26%
YoY- 17.07%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,516 27,860 25,132 24,628 24,338 23,828 21,653 23.00%
PBT 13,852 13,512 12,599 11,920 12,328 12,060 10,997 16.68%
Tax -3,622 -3,476 -3,664 -3,112 -3,128 -2,864 -6,306 -30.97%
NP 10,230 10,036 8,935 8,808 9,200 9,196 4,691 68.40%
-
NP to SH 10,230 10,036 8,935 8,808 9,200 9,196 7,816 19.71%
-
Tax Rate 26.15% 25.73% 29.08% 26.11% 25.37% 23.75% 57.34% -
Total Cost 19,286 17,824 16,197 15,820 15,138 14,632 16,962 8.96%
-
Net Worth 54,060 52,200 52,161 46,461 45,663 43,177 21,719 83.97%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,683 - - - - -
Div Payout % - - 18.84% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 54,060 52,200 52,161 46,461 45,663 43,177 21,719 83.97%
NOSH 168,256 168,389 168,371 168,520 168,498 167,810 89,122 52.93%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 34.66% 36.02% 35.55% 35.76% 37.80% 38.59% 21.66% -
ROE 18.92% 19.23% 17.13% 18.96% 20.15% 21.30% 35.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 17.54 16.54 14.93 14.61 14.44 14.20 24.30 -19.58%
EPS 6.08 5.96 5.31 5.23 5.46 5.48 8.77 -21.72%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.3213 0.31 0.3098 0.2757 0.271 0.2573 0.2437 20.29%
Adjusted Per Share Value based on latest NOSH - 168,571
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 1.69 1.60 1.44 1.41 1.40 1.37 1.24 22.99%
EPS 0.59 0.58 0.51 0.51 0.53 0.53 0.45 19.85%
DPS 0.00 0.00 0.10 0.00 0.00 0.00 0.00 -
NAPS 0.031 0.03 0.0299 0.0267 0.0262 0.0248 0.0125 83.52%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.17 0.99 0.84 0.83 0.90 0.92 0.90 -
P/RPS 6.67 5.98 5.63 5.68 6.23 6.48 3.70 48.28%
P/EPS 19.24 16.61 15.83 15.88 16.48 16.79 10.26 52.24%
EY 5.20 6.02 6.32 6.30 6.07 5.96 9.74 -34.26%
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 3.19 2.71 3.01 3.32 3.58 3.69 -0.90%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 05/03/07 30/11/06 24/08/06 31/05/06 22/02/06 -
Price 1.17 1.06 0.95 0.80 0.82 0.92 0.92 -
P/RPS 6.67 6.41 6.36 5.47 5.68 6.48 3.79 45.91%
P/EPS 19.24 17.79 17.90 15.31 15.02 16.79 10.49 50.00%
EY 5.20 5.62 5.59 6.53 6.66 5.96 9.53 -33.30%
DY 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
P/NAPS 3.64 3.42 3.07 2.90 3.03 3.58 3.78 -2.49%

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