[TMCLIFE] YoY Annualized Quarter 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
QoQ- 5.78%
YoY- -337.26%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 72,221 59,206 56,074 48,531 39,019 31,417 25,132 17.87%
PBT 2,121 -3,494 -31,820 -8,733 4,048 12,987 12,599 -24.23%
Tax 74 -494 -95 22 -675 -3,740 -3,664 -
NP 2,195 -3,988 -31,915 -8,711 3,373 9,247 8,935 -19.64%
-
NP to SH 11,099 -6,420 -31,801 -8,482 3,575 9,339 8,935 3.43%
-
Tax Rate -3.49% - - - 16.67% 28.80% 29.08% -
Total Cost 70,026 63,194 87,989 57,242 35,646 22,170 16,197 25.61%
-
Net Worth 128,684 103,452 69,323 103,528 38,792 70,557 52,161 15.10%
Dividend
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,412 - - 3,609 614 1,300 1,683 5.76%
Div Payout % 21.74% - - 0.00% 17.18% 13.93% 18.84% -
Equity
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 128,684 103,452 69,323 103,528 38,792 70,557 52,161 15.10%
NOSH 804,275 689,680 602,291 601,560 204,708 173,445 168,371 27.58%
Ratio Analysis
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.04% -6.74% -56.92% -17.95% 8.64% 29.43% 35.55% -
ROE 8.63% -6.21% -45.87% -8.19% 9.22% 13.24% 17.13% -
Per Share
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 8.98 8.58 9.31 8.07 19.06 18.11 14.93 -7.61%
EPS 1.38 -0.93 -5.28 -1.41 0.69 5.39 5.31 -18.93%
DPS 0.30 0.00 0.00 0.60 0.30 0.75 1.00 -17.10%
NAPS 0.16 0.15 0.1151 0.1721 0.1895 0.4068 0.3098 -9.78%
Adjusted Per Share Value based on latest NOSH - 596,206
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 4.15 3.40 3.22 2.79 2.24 1.80 1.44 17.92%
EPS 0.64 -0.37 -1.83 -0.49 0.21 0.54 0.51 3.60%
DPS 0.14 0.00 0.00 0.21 0.04 0.07 0.10 5.38%
NAPS 0.0739 0.0594 0.0398 0.0594 0.0223 0.0405 0.0299 15.13%
Price Multiplier on Financial Quarter End Date
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/05/13 31/05/12 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.385 0.30 0.51 0.35 0.41 1.13 0.84 -
P/RPS 4.29 3.49 5.48 4.34 2.15 6.24 5.63 -4.14%
P/EPS 27.90 -32.23 -9.66 -24.82 23.48 20.99 15.83 9.22%
EY 3.58 -3.10 -10.35 -4.03 4.26 4.76 6.32 -8.47%
DY 0.78 0.00 0.00 1.71 0.73 0.66 1.19 -6.36%
P/NAPS 2.41 2.00 4.43 2.03 2.16 2.78 2.71 -1.81%
Price Multiplier on Announcement Date
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 22/07/13 20/07/12 28/02/11 24/02/10 27/02/09 03/03/08 05/03/07 -
Price 0.46 0.34 0.49 0.34 0.41 1.33 0.95 -
P/RPS 5.12 3.96 5.26 4.21 2.15 7.34 6.36 -3.32%
P/EPS 33.33 -36.53 -9.28 -24.11 23.48 24.70 17.90 10.16%
EY 3.00 -2.74 -10.78 -4.15 4.26 4.05 5.59 -9.24%
DY 0.65 0.00 0.00 1.76 0.73 0.56 1.05 -7.19%
P/NAPS 2.88 2.27 4.26 1.98 2.16 3.27 3.07 -0.99%

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