[TMCLIFE] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
24-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 21.74%
YoY- 984.93%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 26,140 25,132 24,684 23,621 22,336 16,379 10,166 87.79%
PBT 12,971 12,608 12,192 11,896 11,299 8,284 5,032 88.10%
Tax -3,872 -3,719 -3,428 -3,401 -4,321 -3,605 -2,512 33.47%
NP 9,099 8,889 8,764 8,495 6,978 4,679 2,520 135.54%
-
NP to SH 9,099 8,889 8,764 8,495 6,978 4,679 2,520 135.54%
-
Tax Rate 29.85% 29.50% 28.12% 28.59% 38.24% 43.52% 49.92% -
Total Cost 17,041 16,243 15,920 15,126 15,358 11,700 7,646 70.70%
-
Net Worth 52,200 48,568 46,475 45,496 43,177 41,051 8,248 242.53%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 1,679 1,679 1,684 1,684 1,684 1,684 - -
Div Payout % 18.46% 18.89% 19.22% 19.83% 24.14% 36.00% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 52,200 48,568 46,475 45,496 43,177 41,051 8,248 242.53%
NOSH 168,389 167,941 168,571 167,883 167,810 168,449 39,298 164.04%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 34.81% 35.37% 35.50% 35.96% 31.24% 28.57% 24.79% -
ROE 17.43% 18.30% 18.86% 18.67% 16.16% 11.40% 30.55% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 15.52 14.96 14.64 14.07 13.31 9.72 25.87 -28.89%
EPS 5.40 5.29 5.20 5.06 4.16 2.78 6.41 -10.81%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
NAPS 0.31 0.2892 0.2757 0.271 0.2573 0.2437 0.2099 29.71%
Adjusted Per Share Value based on latest NOSH - 167,883
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 1.50 1.44 1.42 1.36 1.28 0.94 0.58 88.52%
EPS 0.52 0.51 0.50 0.49 0.40 0.27 0.14 140.02%
DPS 0.10 0.10 0.10 0.10 0.10 0.10 0.00 -
NAPS 0.03 0.0279 0.0267 0.0261 0.0248 0.0236 0.0047 244.48%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - -
Price 0.99 0.84 0.83 0.90 0.92 0.90 0.00 -
P/RPS 6.38 5.61 5.67 6.40 6.91 9.26 0.00 -
P/EPS 18.32 15.87 15.96 17.79 22.12 32.40 0.00 -
EY 5.46 6.30 6.26 5.62 4.52 3.09 0.00 -
DY 1.01 1.19 1.20 1.11 1.09 1.11 0.00 -
P/NAPS 3.19 2.90 3.01 3.32 3.58 3.69 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 05/03/07 30/11/06 24/08/06 31/05/06 - - -
Price 1.06 0.95 0.80 0.82 0.92 0.00 0.00 -
P/RPS 6.83 6.35 5.46 5.83 6.91 0.00 0.00 -
P/EPS 19.62 17.95 15.39 16.21 22.12 0.00 0.00 -
EY 5.10 5.57 6.50 6.17 4.52 0.00 0.00 -
DY 0.94 1.05 1.25 1.22 1.09 0.00 0.00 -
P/NAPS 3.42 3.28 2.90 3.03 3.58 0.00 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