[TMCLIFE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- -337.26%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 86,494 72,221 59,206 48,531 39,019 31,417 25,132 18.12%
PBT 6,740 2,121 -3,494 -8,733 4,048 12,987 12,599 -8.08%
Tax -283 74 -494 22 -675 -3,740 -3,664 -29.18%
NP 6,457 2,195 -3,988 -8,711 3,373 9,247 8,935 -4.28%
-
NP to SH 6,457 11,099 -6,420 -8,482 3,575 9,339 8,935 -4.28%
-
Tax Rate 4.20% -3.49% - - 16.67% 28.80% 29.08% -
Total Cost 80,037 70,026 63,194 57,242 35,646 22,170 16,197 24.02%
-
Net Worth 137,211 128,684 103,452 103,528 38,792 70,557 52,161 13.92%
Dividend
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,421 2,412 - 3,609 614 1,300 1,683 5.02%
Div Payout % 37.50% 21.74% - 0.00% 17.18% 13.93% 18.84% -
Equity
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 137,211 128,684 103,452 103,528 38,792 70,557 52,161 13.92%
NOSH 807,124 804,275 689,680 601,560 204,708 173,445 168,371 23.52%
Ratio Analysis
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.47% 3.04% -6.74% -17.95% 8.64% 29.43% 35.55% -
ROE 4.71% 8.63% -6.21% -8.19% 9.22% 13.24% 17.13% -
Per Share
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 10.72 8.98 8.58 8.07 19.06 18.11 14.93 -4.36%
EPS 0.80 1.38 -0.93 -1.41 0.69 5.39 5.31 -22.51%
DPS 0.30 0.30 0.00 0.60 0.30 0.75 1.00 -14.97%
NAPS 0.17 0.16 0.15 0.1721 0.1895 0.4068 0.3098 -7.77%
Adjusted Per Share Value based on latest NOSH - 596,206
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.97 4.15 3.40 2.79 2.24 1.80 1.44 18.17%
EPS 0.37 0.64 -0.37 -0.49 0.21 0.54 0.51 -4.23%
DPS 0.14 0.14 0.00 0.21 0.04 0.07 0.10 4.63%
NAPS 0.0788 0.0739 0.0594 0.0594 0.0223 0.0405 0.0299 13.95%
Price Multiplier on Financial Quarter End Date
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.385 0.30 0.35 0.41 1.13 0.84 -
P/RPS 3.64 4.29 3.49 4.34 2.15 6.24 5.63 -5.70%
P/EPS 48.75 27.90 -32.23 -24.82 23.48 20.99 15.83 16.37%
EY 2.05 3.58 -3.10 -4.03 4.26 4.76 6.32 -14.07%
DY 0.77 0.78 0.00 1.71 0.73 0.66 1.19 -5.69%
P/NAPS 2.29 2.41 2.00 2.03 2.16 2.78 2.71 -2.24%
Price Multiplier on Announcement Date
31/05/14 31/05/13 31/05/12 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 23/07/14 22/07/13 20/07/12 24/02/10 27/02/09 03/03/08 05/03/07 -
Price 0.44 0.46 0.34 0.34 0.41 1.33 0.95 -
P/RPS 4.11 5.12 3.96 4.21 2.15 7.34 6.36 -5.71%
P/EPS 55.00 33.33 -36.53 -24.11 23.48 24.70 17.90 16.33%
EY 1.82 3.00 -2.74 -4.15 4.26 4.05 5.59 -14.03%
DY 0.68 0.65 0.00 1.76 0.73 0.56 1.05 -5.68%
P/NAPS 2.59 2.88 2.27 1.98 2.16 3.27 3.07 -2.26%

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