[TMCLIFE] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.75%
YoY- 14.56%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 33,329 32,628 31,418 29,447 27,721 26,140 25,132 20.72%
PBT 10,143 12,332 13,148 14,118 13,369 12,971 12,608 -13.51%
Tax -2,890 -3,735 -3,958 -4,110 -3,964 -3,872 -3,719 -15.48%
NP 7,253 8,597 9,190 10,008 9,405 9,099 8,889 -12.69%
-
NP to SH 7,431 8,824 9,314 10,040 9,405 9,099 8,889 -11.26%
-
Tax Rate 28.49% 30.29% 30.10% 29.11% 29.65% 29.85% 29.50% -
Total Cost 26,076 24,031 22,228 19,439 18,316 17,041 16,243 37.14%
-
Net Worth 78,109 0 70,647 67,480 54,019 52,200 48,568 37.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 1,302 1,302 1,302 1,679 1,679 1,679 1,679 -15.60%
Div Payout % 17.53% 14.76% 13.98% 16.73% 17.86% 18.46% 18.89% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 78,109 0 70,647 67,480 54,019 52,200 48,568 37.30%
NOSH 183,787 185,229 173,666 169,294 168,129 168,389 167,941 6.20%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 21.76% 26.35% 29.25% 33.99% 33.93% 34.81% 35.37% -
ROE 9.51% 0.00% 13.18% 14.88% 17.41% 17.43% 18.30% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.13 17.61 18.09 17.39 16.49 15.52 14.96 13.68%
EPS 4.04 4.76 5.36 5.93 5.59 5.40 5.29 -16.46%
DPS 0.71 0.70 0.75 1.00 1.00 1.00 1.00 -20.43%
NAPS 0.425 0.00 0.4068 0.3986 0.3213 0.31 0.2892 29.28%
Adjusted Per Share Value based on latest NOSH - 169,294
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 1.91 1.87 1.80 1.69 1.59 1.50 1.44 20.74%
EPS 0.43 0.51 0.53 0.58 0.54 0.52 0.51 -10.76%
DPS 0.07 0.07 0.07 0.10 0.10 0.10 0.10 -21.17%
NAPS 0.0448 0.00 0.0406 0.0387 0.031 0.03 0.0279 37.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.57 1.65 1.13 1.12 1.17 0.99 0.84 -
P/RPS 8.66 9.37 6.25 6.44 7.10 6.38 5.61 33.60%
P/EPS 38.83 34.64 21.07 18.89 20.92 18.32 15.87 81.67%
EY 2.58 2.89 4.75 5.30 4.78 5.46 6.30 -44.88%
DY 0.45 0.43 0.66 0.89 0.85 1.01 1.19 -47.73%
P/NAPS 3.69 0.00 2.78 2.81 3.64 3.19 2.90 17.43%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 03/03/08 21/11/07 24/08/07 25/05/07 05/03/07 -
Price 1.57 2.00 1.33 1.15 1.17 1.06 0.95 -
P/RPS 8.66 11.35 7.35 6.61 7.10 6.83 6.35 23.00%
P/EPS 38.83 41.98 24.80 19.39 20.92 19.62 17.95 67.34%
EY 2.58 2.38 4.03 5.16 4.78 5.10 5.57 -40.16%
DY 0.45 0.35 0.56 0.87 0.85 0.94 1.05 -43.18%
P/NAPS 3.69 0.00 3.27 2.89 3.64 3.42 3.28 8.17%

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