[TMCLIFE] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 12.32%
YoY- 9.13%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 31,417 30,381 29,516 27,860 25,132 24,628 24,338 18.49%
PBT 12,987 13,933 13,852 13,512 12,599 11,920 12,328 3.52%
Tax -3,740 -3,600 -3,622 -3,476 -3,664 -3,112 -3,128 12.61%
NP 9,247 10,333 10,230 10,036 8,935 8,808 9,200 0.33%
-
NP to SH 9,339 10,377 10,230 10,036 8,935 8,808 9,200 1.00%
-
Tax Rate 28.80% 25.84% 26.15% 25.73% 29.08% 26.11% 25.37% -
Total Cost 22,170 20,048 19,286 17,824 16,197 15,820 15,138 28.87%
-
Net Worth 70,557 67,588 54,060 52,200 52,161 46,461 45,663 33.54%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,300 - - - 1,683 - - -
Div Payout % 13.93% - - - 18.84% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 70,557 67,588 54,060 52,200 52,161 46,461 45,663 33.54%
NOSH 173,445 169,564 168,256 168,389 168,371 168,520 168,498 1.94%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 29.43% 34.01% 34.66% 36.02% 35.55% 35.76% 37.80% -
ROE 13.24% 15.35% 18.92% 19.23% 17.13% 18.96% 20.15% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 18.11 17.92 17.54 16.54 14.93 14.61 14.44 16.24%
EPS 5.39 6.12 6.08 5.96 5.31 5.23 5.46 -0.85%
DPS 0.75 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.4068 0.3986 0.3213 0.31 0.3098 0.2757 0.271 31.00%
Adjusted Per Share Value based on latest NOSH - 168,389
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 1.80 1.74 1.69 1.60 1.44 1.41 1.40 18.18%
EPS 0.54 0.60 0.59 0.58 0.51 0.51 0.53 1.25%
DPS 0.07 0.00 0.00 0.00 0.10 0.00 0.00 -
NAPS 0.0405 0.0388 0.031 0.03 0.0299 0.0267 0.0262 33.58%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.13 1.12 1.17 0.99 0.84 0.83 0.90 -
P/RPS 6.24 6.25 6.67 5.98 5.63 5.68 6.23 0.10%
P/EPS 20.99 18.30 19.24 16.61 15.83 15.88 16.48 17.44%
EY 4.76 5.46 5.20 6.02 6.32 6.30 6.07 -14.92%
DY 0.66 0.00 0.00 0.00 1.19 0.00 0.00 -
P/NAPS 2.78 2.81 3.64 3.19 2.71 3.01 3.32 -11.13%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 03/03/08 21/11/07 24/08/07 25/05/07 05/03/07 30/11/06 24/08/06 -
Price 1.33 1.15 1.17 1.06 0.95 0.80 0.82 -
P/RPS 7.34 6.42 6.67 6.41 6.36 5.47 5.68 18.58%
P/EPS 24.70 18.79 19.24 17.79 17.90 15.31 15.02 39.19%
EY 4.05 5.32 5.20 5.62 5.59 6.53 6.66 -28.15%
DY 0.56 0.00 0.00 0.00 1.05 0.00 0.00 -
P/NAPS 3.27 2.89 3.64 3.42 3.07 2.90 3.03 5.19%

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