[TMCLIFE] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 49.13%
YoY--%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 25,132 24,684 23,621 22,336 16,379 10,166 4,927 195.44%
PBT 12,608 12,192 11,896 11,299 8,284 5,032 2,552 189.23%
Tax -3,719 -3,428 -3,401 -4,321 -3,605 -2,512 -1,769 63.88%
NP 8,889 8,764 8,495 6,978 4,679 2,520 783 402.88%
-
NP to SH 8,889 8,764 8,495 6,978 4,679 2,520 783 402.88%
-
Tax Rate 29.50% 28.12% 28.59% 38.24% 43.52% 49.92% 69.32% -
Total Cost 16,243 15,920 15,126 15,358 11,700 7,646 4,144 147.98%
-
Net Worth 48,568 46,475 45,496 43,177 41,051 8,248 2,037 723.62%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,679 1,684 1,684 1,684 1,684 - - -
Div Payout % 18.89% 19.22% 19.83% 24.14% 36.00% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 48,568 46,475 45,496 43,177 41,051 8,248 2,037 723.62%
NOSH 167,941 168,571 167,883 167,810 168,449 39,298 11,049 510.57%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 35.37% 35.50% 35.96% 31.24% 28.57% 24.79% 15.89% -
ROE 18.30% 18.86% 18.67% 16.16% 11.40% 30.55% 38.43% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 14.96 14.64 14.07 13.31 9.72 25.87 44.59 -51.62%
EPS 5.29 5.20 5.06 4.16 2.78 6.41 7.09 -17.69%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 0.2892 0.2757 0.271 0.2573 0.2437 0.2099 0.1844 34.87%
Adjusted Per Share Value based on latest NOSH - 167,810
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.44 1.42 1.36 1.28 0.94 0.58 0.28 197.05%
EPS 0.51 0.50 0.49 0.40 0.27 0.14 0.04 443.24%
DPS 0.10 0.10 0.10 0.10 0.10 0.00 0.00 -
NAPS 0.0279 0.0267 0.0261 0.0248 0.0236 0.0047 0.0012 709.95%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 - - -
Price 0.84 0.83 0.90 0.92 0.90 0.00 0.00 -
P/RPS 5.61 5.67 6.40 6.91 9.26 0.00 0.00 -
P/EPS 15.87 15.96 17.79 22.12 32.40 0.00 0.00 -
EY 6.30 6.26 5.62 4.52 3.09 0.00 0.00 -
DY 1.19 1.20 1.11 1.09 1.11 0.00 0.00 -
P/NAPS 2.90 3.01 3.32 3.58 3.69 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 05/03/07 30/11/06 24/08/06 31/05/06 - - - -
Price 0.95 0.80 0.82 0.92 0.00 0.00 0.00 -
P/RPS 6.35 5.46 5.83 6.91 0.00 0.00 0.00 -
P/EPS 17.95 15.39 16.21 22.12 0.00 0.00 0.00 -
EY 5.57 6.50 6.17 4.52 0.00 0.00 0.00 -
DY 1.05 1.25 1.22 1.09 0.00 0.00 0.00 -
P/NAPS 3.28 2.90 3.03 3.58 0.00 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