[TMCLIFE] QoQ TTM 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- 2.36%
YoY- 30.4%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 31,418 29,447 27,721 26,140 25,132 24,684 23,621 20.88%
PBT 13,148 14,118 13,369 12,971 12,608 12,192 11,896 6.87%
Tax -3,958 -4,110 -3,964 -3,872 -3,719 -3,428 -3,401 10.60%
NP 9,190 10,008 9,405 9,099 8,889 8,764 8,495 5.36%
-
NP to SH 9,314 10,040 9,405 9,099 8,889 8,764 8,495 6.31%
-
Tax Rate 30.10% 29.11% 29.65% 29.85% 29.50% 28.12% 28.59% -
Total Cost 22,228 19,439 18,316 17,041 16,243 15,920 15,126 29.16%
-
Net Worth 70,647 67,480 54,019 52,200 48,568 46,475 45,496 33.98%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,302 1,679 1,679 1,679 1,679 1,684 1,684 -15.72%
Div Payout % 13.98% 16.73% 17.86% 18.46% 18.89% 19.22% 19.83% -
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 70,647 67,480 54,019 52,200 48,568 46,475 45,496 33.98%
NOSH 173,666 169,294 168,129 168,389 167,941 168,571 167,883 2.27%
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 29.25% 33.99% 33.93% 34.81% 35.37% 35.50% 35.96% -
ROE 13.18% 14.88% 17.41% 17.43% 18.30% 18.86% 18.67% -
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 18.09 17.39 16.49 15.52 14.96 14.64 14.07 18.18%
EPS 5.36 5.93 5.59 5.40 5.29 5.20 5.06 3.90%
DPS 0.75 1.00 1.00 1.00 1.00 1.00 1.00 -17.40%
NAPS 0.4068 0.3986 0.3213 0.31 0.2892 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 1.69 1.59 1.50 1.44 1.42 1.36 20.48%
EPS 0.53 0.58 0.54 0.52 0.51 0.50 0.49 5.35%
DPS 0.07 0.10 0.10 0.10 0.10 0.10 0.10 -21.11%
NAPS 0.0406 0.0387 0.031 0.03 0.0279 0.0267 0.0261 34.14%
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 6.25 6.44 7.10 6.38 5.61 5.67 6.40 -1.56%
P/EPS 21.07 18.89 20.92 18.32 15.87 15.96 17.79 11.90%
EY 4.75 5.30 4.78 5.46 6.30 6.26 5.62 -10.57%
DY 0.66 0.89 0.85 1.01 1.19 1.20 1.11 -29.22%
P/NAPS 2.78 2.81 3.64 3.19 2.90 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 7.35 6.61 7.10 6.83 6.35 5.46 5.83 16.65%
P/EPS 24.80 19.39 20.92 19.62 17.95 15.39 16.21 32.67%
EY 4.03 5.16 4.78 5.10 5.57 6.50 6.17 -24.66%
DY 0.56 0.87 0.85 0.94 1.05 1.25 1.22 -40.41%
P/NAPS 3.27 2.89 3.64 3.42 3.28 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