[TMCLIFE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -5.26%
YoY- -3.02%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 39,019 34,266 33,329 32,628 31,418 29,447 27,721 25.46%
PBT 4,048 7,068 10,143 12,332 13,148 14,118 13,369 -54.74%
Tax -675 -1,981 -2,890 -3,735 -3,958 -4,110 -3,964 -69.11%
NP 3,373 5,087 7,253 8,597 9,190 10,008 9,405 -49.36%
-
NP to SH 3,574 5,300 7,431 8,824 9,314 10,040 9,405 -47.38%
-
Tax Rate 16.67% 28.03% 28.49% 30.29% 30.10% 29.11% 29.65% -
Total Cost 35,646 29,179 26,076 24,031 22,228 19,439 18,316 55.56%
-
Net Worth 48,133 76,281 78,109 0 70,647 67,480 54,019 -7.37%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 762 1,302 1,302 1,302 1,302 1,679 1,679 -40.80%
Div Payout % 21.32% 24.58% 17.53% 14.76% 13.98% 16.73% 17.86% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 48,133 76,281 78,109 0 70,647 67,480 54,019 -7.37%
NOSH 253,999 182,142 183,787 185,229 173,666 169,294 168,129 31.49%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 8.64% 14.85% 21.76% 26.35% 29.25% 33.99% 33.93% -
ROE 7.43% 6.95% 9.51% 0.00% 13.18% 14.88% 17.41% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 15.36 18.81 18.13 17.61 18.09 17.39 16.49 -4.60%
EPS 1.41 2.91 4.04 4.76 5.36 5.93 5.59 -59.91%
DPS 0.30 0.72 0.71 0.70 0.75 1.00 1.00 -55.02%
NAPS 0.1895 0.4188 0.425 0.00 0.4068 0.3986 0.3213 -29.55%
Adjusted Per Share Value based on latest NOSH - 185,229
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 2.24 1.97 1.91 1.87 1.80 1.69 1.59 25.54%
EPS 0.21 0.30 0.43 0.51 0.53 0.58 0.54 -46.56%
DPS 0.04 0.07 0.07 0.07 0.07 0.10 0.10 -45.56%
NAPS 0.0276 0.0438 0.0448 0.00 0.0406 0.0387 0.031 -7.41%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.41 1.50 1.57 1.65 1.13 1.12 1.17 -
P/RPS 2.67 7.97 8.66 9.37 6.25 6.44 7.10 -47.74%
P/EPS 29.14 51.55 38.83 34.64 21.07 18.89 20.92 24.59%
EY 3.43 1.94 2.58 2.89 4.75 5.30 4.78 -19.76%
DY 0.73 0.48 0.45 0.43 0.66 0.89 0.85 -9.60%
P/NAPS 2.16 3.58 3.69 0.00 2.78 2.81 3.64 -29.27%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 03/03/08 21/11/07 24/08/07 -
Price 0.41 0.43 1.57 2.00 1.33 1.15 1.17 -
P/RPS 2.67 2.29 8.66 11.35 7.35 6.61 7.10 -47.74%
P/EPS 29.14 14.78 38.83 41.98 24.80 19.39 20.92 24.59%
EY 3.43 6.77 2.58 2.38 4.03 5.16 4.78 -19.76%
DY 0.73 1.66 0.45 0.35 0.56 0.87 0.85 -9.60%
P/NAPS 2.16 1.03 3.69 0.00 3.27 2.89 3.64 -29.27%

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