[TMCLIFE] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
03-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -10.01%
YoY- 4.52%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 34,180 33,340 32,700 31,417 30,381 29,516 27,860 14.55%
PBT 5,826 7,840 10,248 12,987 13,933 13,852 13,512 -42.83%
Tax -998 -1,484 -2,588 -3,740 -3,600 -3,622 -3,476 -56.37%
NP 4,828 6,356 7,660 9,247 10,333 10,230 10,036 -38.52%
-
NP to SH 4,989 6,466 8,076 9,339 10,377 10,230 10,036 -37.16%
-
Tax Rate 17.13% 18.93% 25.25% 28.80% 25.84% 26.15% 25.73% -
Total Cost 29,352 26,984 25,040 22,170 20,048 19,286 17,824 39.32%
-
Net Worth 77,602 78,515 0 70,557 67,588 54,060 52,200 30.16%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 1,300 - - - -
Div Payout % - - - 13.93% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 77,602 78,515 0 70,557 67,588 54,060 52,200 30.16%
NOSH 185,297 184,742 185,229 173,445 169,564 168,256 168,389 6.56%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 14.13% 19.06% 23.43% 29.43% 34.01% 34.66% 36.02% -
ROE 6.43% 8.24% 0.00% 13.24% 15.35% 18.92% 19.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 18.45 18.05 17.65 18.11 17.92 17.54 16.54 7.53%
EPS 2.69 3.50 1.56 5.39 6.12 6.08 5.96 -41.07%
DPS 0.00 0.00 0.00 0.75 0.00 0.00 0.00 -
NAPS 0.4188 0.425 0.00 0.4068 0.3986 0.3213 0.31 22.14%
Adjusted Per Share Value based on latest NOSH - 173,666
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 1.96 1.91 1.88 1.80 1.74 1.69 1.60 14.44%
EPS 0.29 0.37 0.46 0.54 0.60 0.59 0.58 -36.92%
DPS 0.00 0.00 0.00 0.07 0.00 0.00 0.00 -
NAPS 0.0446 0.0451 0.00 0.0405 0.0388 0.031 0.03 30.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.50 1.57 1.65 1.13 1.12 1.17 0.99 -
P/RPS 8.13 8.70 9.35 6.24 6.25 6.67 5.98 22.65%
P/EPS 55.71 44.86 37.84 20.99 18.30 19.24 16.61 123.57%
EY 1.80 2.23 2.64 4.76 5.46 5.20 6.02 -55.18%
DY 0.00 0.00 0.00 0.66 0.00 0.00 0.00 -
P/NAPS 3.58 3.69 0.00 2.78 2.81 3.64 3.19 7.97%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 03/03/08 21/11/07 24/08/07 25/05/07 -
Price 0.43 1.57 2.00 1.33 1.15 1.17 1.06 -
P/RPS 2.33 8.70 11.33 7.34 6.42 6.67 6.41 -48.97%
P/EPS 15.97 44.86 45.87 24.70 18.79 19.24 17.79 -6.92%
EY 6.26 2.23 2.18 4.05 5.32 5.20 5.62 7.43%
DY 0.00 0.00 0.00 0.56 0.00 0.00 0.00 -
P/NAPS 1.03 3.69 0.00 3.27 2.89 3.64 3.42 -54.97%

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