[TMCLIFE] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
24-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 3.36%
YoY- 10.71%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 32,628 31,418 29,447 27,721 26,140 25,132 24,684 20.42%
PBT 12,332 13,148 14,118 13,369 12,971 12,608 12,192 0.76%
Tax -3,735 -3,958 -4,110 -3,964 -3,872 -3,719 -3,428 5.87%
NP 8,597 9,190 10,008 9,405 9,099 8,889 8,764 -1.27%
-
NP to SH 8,824 9,314 10,040 9,405 9,099 8,889 8,764 0.45%
-
Tax Rate 30.29% 30.10% 29.11% 29.65% 29.85% 29.50% 28.12% -
Total Cost 24,031 22,228 19,439 18,316 17,041 16,243 15,920 31.55%
-
Net Worth 0 70,647 67,480 54,019 52,200 48,568 46,475 -
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,302 1,302 1,679 1,679 1,679 1,679 1,684 -15.74%
Div Payout % 14.76% 13.98% 16.73% 17.86% 18.46% 18.89% 19.22% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 0 70,647 67,480 54,019 52,200 48,568 46,475 -
NOSH 185,229 173,666 169,294 168,129 168,389 167,941 168,571 6.47%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 26.35% 29.25% 33.99% 33.93% 34.81% 35.37% 35.50% -
ROE 0.00% 13.18% 14.88% 17.41% 17.43% 18.30% 18.86% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 17.61 18.09 17.39 16.49 15.52 14.96 14.64 13.09%
EPS 4.76 5.36 5.93 5.59 5.40 5.29 5.20 -5.71%
DPS 0.70 0.75 1.00 1.00 1.00 1.00 1.00 -21.14%
NAPS 0.00 0.4068 0.3986 0.3213 0.31 0.2892 0.2757 -
Adjusted Per Share Value based on latest NOSH - 168,129
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 1.87 1.80 1.69 1.59 1.50 1.44 1.42 20.12%
EPS 0.51 0.53 0.58 0.54 0.52 0.51 0.50 1.32%
DPS 0.07 0.07 0.10 0.10 0.10 0.10 0.10 -21.14%
NAPS 0.00 0.0406 0.0387 0.031 0.03 0.0279 0.0267 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.65 1.13 1.12 1.17 0.99 0.84 0.83 -
P/RPS 9.37 6.25 6.44 7.10 6.38 5.61 5.67 39.73%
P/EPS 34.64 21.07 18.89 20.92 18.32 15.87 15.96 67.55%
EY 2.89 4.75 5.30 4.78 5.46 6.30 6.26 -40.23%
DY 0.43 0.66 0.89 0.85 1.01 1.19 1.20 -49.51%
P/NAPS 0.00 2.78 2.81 3.64 3.19 2.90 3.01 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 03/03/08 21/11/07 24/08/07 25/05/07 05/03/07 30/11/06 -
Price 2.00 1.33 1.15 1.17 1.06 0.95 0.80 -
P/RPS 11.35 7.35 6.61 7.10 6.83 6.35 5.46 62.80%
P/EPS 41.98 24.80 19.39 20.92 19.62 17.95 15.39 95.10%
EY 2.38 4.03 5.16 4.78 5.10 5.57 6.50 -48.78%
DY 0.35 0.56 0.87 0.85 0.94 1.05 1.25 -57.16%
P/NAPS 0.00 3.27 2.89 3.64 3.42 3.28 2.90 -

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