[TMCLIFE] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 17.66%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 25,132 24,628 24,338 23,828 21,653 20,586 20,222 15.54%
PBT 12,599 11,920 12,328 12,060 10,997 10,360 10,580 12.31%
Tax -3,664 -3,112 -3,128 -2,864 -6,306 -7,004 -9,018 -45.05%
NP 8,935 8,808 9,200 9,196 4,691 3,356 1,562 218.83%
-
NP to SH 8,935 8,808 9,200 9,196 7,816 7,524 7,812 9.34%
-
Tax Rate 29.08% 26.11% 25.37% 23.75% 57.34% 67.61% 85.24% -
Total Cost 16,197 15,820 15,138 14,632 16,962 17,230 18,660 -8.98%
-
Net Worth 52,161 46,461 45,663 43,177 21,719 6,938 2,094 747.94%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,683 - - - - - - -
Div Payout % 18.84% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 52,161 46,461 45,663 43,177 21,719 6,938 2,094 747.94%
NOSH 168,371 168,520 168,498 167,810 89,122 33,057 11,357 500.53%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.55% 35.76% 37.80% 38.59% 21.66% 16.30% 7.72% -
ROE 17.13% 18.96% 20.15% 21.30% 35.99% 108.43% 372.99% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.93 14.61 14.44 14.20 24.30 62.27 178.04 -80.75%
EPS 5.31 5.23 5.46 5.48 8.77 22.76 68.78 -81.78%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3098 0.2757 0.271 0.2573 0.2437 0.2099 0.1844 41.18%
Adjusted Per Share Value based on latest NOSH - 167,810
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.44 1.41 1.40 1.37 1.24 1.18 1.16 15.46%
EPS 0.51 0.51 0.53 0.53 0.45 0.43 0.45 8.67%
DPS 0.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0299 0.0267 0.0262 0.0248 0.0125 0.004 0.0012 748.10%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.84 0.83 0.90 0.92 0.90 0.00 0.00 -
P/RPS 5.63 5.68 6.23 6.48 3.70 0.00 0.00 -
P/EPS 15.83 15.88 16.48 16.79 10.26 0.00 0.00 -
EY 6.32 6.30 6.07 5.96 9.74 0.00 0.00 -
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 3.01 3.32 3.58 3.69 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 30/11/06 24/08/06 31/05/06 22/02/06 30/11/05 03/10/05 -
Price 0.95 0.80 0.82 0.92 0.92 0.89 0.00 -
P/RPS 6.36 5.47 5.68 6.48 3.79 1.43 0.00 -
P/EPS 17.90 15.31 15.02 16.79 10.49 3.91 0.00 -
EY 5.59 6.53 6.66 5.96 9.53 25.57 0.00 -
DY 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.07 2.90 3.03 3.58 3.78 4.24 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