[TMCLIFE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
05-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 35.26%
YoY- 14.32%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 22,786 14,758 6,965 25,132 18,471 12,169 5,957 144.38%
PBT 10,450 6,926 3,378 12,599 8,940 6,164 3,015 128.85%
Tax -2,700 -1,811 -869 -3,664 -2,334 -1,564 -716 142.07%
NP 7,750 5,115 2,509 8,935 6,606 4,600 2,299 124.65%
-
NP to SH 7,783 5,115 2,509 8,935 6,606 4,600 2,299 125.29%
-
Tax Rate 25.84% 26.15% 25.73% 29.08% 26.11% 25.37% 23.75% -
Total Cost 15,036 9,643 4,456 16,197 11,865 7,569 3,658 156.38%
-
Net Worth 67,588 54,060 52,200 52,161 46,461 45,663 43,177 34.78%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,683 - - - -
Div Payout % - - - 18.84% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 67,588 54,060 52,200 52,161 46,461 45,663 43,177 34.78%
NOSH 169,564 168,256 168,389 168,371 168,520 168,498 167,810 0.69%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 34.01% 34.66% 36.02% 35.55% 35.76% 37.80% 38.59% -
ROE 11.52% 9.46% 4.81% 17.13% 14.22% 10.07% 5.32% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 13.44 8.77 4.14 14.93 10.96 7.22 3.55 142.71%
EPS 4.59 3.04 1.49 5.31 3.92 2.73 1.37 123.73%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.3986 0.3213 0.31 0.3098 0.2757 0.271 0.2573 33.84%
Adjusted Per Share Value based on latest NOSH - 167,941
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.31 0.85 0.40 1.44 1.06 0.70 0.34 145.56%
EPS 0.45 0.29 0.14 0.51 0.38 0.26 0.13 128.65%
DPS 0.00 0.00 0.00 0.10 0.00 0.00 0.00 -
NAPS 0.0388 0.031 0.03 0.0299 0.0267 0.0262 0.0248 34.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.12 1.17 0.99 0.84 0.83 0.90 0.92 -
P/RPS 8.33 13.34 23.93 5.63 7.57 12.46 25.92 -53.04%
P/EPS 24.40 38.49 66.44 15.83 21.17 32.97 67.15 -49.04%
EY 4.10 2.60 1.51 6.32 4.72 3.03 1.49 96.24%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
P/NAPS 2.81 3.64 3.19 2.71 3.01 3.32 3.58 -14.89%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 24/08/07 25/05/07 05/03/07 30/11/06 24/08/06 31/05/06 -
Price 1.15 1.17 1.06 0.95 0.80 0.82 0.92 -
P/RPS 8.56 13.34 25.63 6.36 7.30 11.35 25.92 -52.19%
P/EPS 25.05 38.49 71.14 17.90 20.41 30.04 67.15 -48.14%
EY 3.99 2.60 1.41 5.59 4.90 3.33 1.49 92.72%
DY 0.00 0.00 0.00 1.05 0.00 0.00 0.00 -
P/NAPS 2.89 3.64 3.42 3.07 2.90 3.03 3.58 -13.29%

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