[TMCLIFE] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[TMCLIFE] TMC LIFE SCIENCES BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -22.4%
YoY- 2.69%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM Result
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 79,329 66,879 52,549 28,569 44,340 33,329 27,721 17.78%
PBT 3,325 1,589 -8,681 -4,436 -4,886 10,143 13,369 -19.47%
Tax -108 -518 194 -1 35 -2,890 -3,964 -42.92%
NP 3,217 1,071 -8,487 -4,437 -4,851 7,253 9,405 -15.37%
-
NP to SH 5,790 6,275 -8,487 -4,454 -4,577 7,431 9,405 -7.27%
-
Tax Rate 3.25% 32.60% - - - 28.49% 29.65% -
Total Cost 76,112 65,808 61,036 33,006 49,191 26,076 18,316 24.82%
-
Net Worth 128,053 127,354 60,740 98,124 106,410 78,109 54,019 14.37%
Dividend
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,352 - - 1,788 762 1,302 1,679 5.38%
Div Payout % 40.63% - - 0.00% 0.00% 17.53% 17.86% -
Equity
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 128,053 127,354 60,740 98,124 106,410 78,109 54,019 14.37%
NOSH 800,333 795,964 607,400 605,333 597,142 183,787 168,129 27.48%
Ratio Analysis
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.06% 1.60% -16.15% -15.53% -10.94% 21.76% 33.93% -
ROE 4.52% 4.93% -13.97% -4.54% -4.30% 9.51% 17.41% -
Per Share
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 9.91 8.40 8.65 4.72 7.43 18.13 16.49 -7.61%
EPS 0.72 0.79 -1.40 -0.74 -0.77 4.04 5.59 -27.31%
DPS 0.29 0.00 0.00 0.30 0.13 0.71 1.00 -17.52%
NAPS 0.16 0.16 0.10 0.1621 0.1782 0.425 0.3213 -10.28%
Adjusted Per Share Value based on latest NOSH - 605,333
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.55 3.84 3.02 1.64 2.55 1.91 1.59 17.78%
EPS 0.33 0.36 -0.49 -0.26 -0.26 0.43 0.54 -7.37%
DPS 0.14 0.00 0.00 0.10 0.04 0.07 0.10 5.37%
NAPS 0.0735 0.0731 0.0349 0.0563 0.0611 0.0448 0.031 14.38%
Price Multiplier on Financial Quarter End Date
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 29/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.38 0.31 0.32 0.34 0.44 1.57 1.17 -
P/RPS 3.83 3.69 3.70 7.20 5.93 8.66 7.10 -9.16%
P/EPS 52.53 39.32 -22.90 -46.21 -57.41 38.83 20.92 15.40%
EY 1.90 2.54 -4.37 -2.16 -1.74 2.58 4.78 -13.37%
DY 0.77 0.00 0.00 0.87 0.29 0.45 0.85 -1.52%
P/NAPS 2.38 1.94 3.20 2.10 2.47 3.69 3.64 -6.39%
Price Multiplier on Announcement Date
30/11/13 30/11/12 30/11/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 20/01/14 21/01/13 16/01/12 - 27/08/09 29/08/08 24/08/07 -
Price 0.375 0.40 0.31 0.00 0.41 1.57 1.17 -
P/RPS 3.78 4.76 3.58 0.00 5.52 8.66 7.10 -9.34%
P/EPS 51.84 50.74 -22.19 0.00 -53.49 38.83 20.92 15.17%
EY 1.93 1.97 -4.51 0.00 -1.87 2.58 4.78 -13.16%
DY 0.78 0.00 0.00 0.00 0.31 0.45 0.85 -1.32%
P/NAPS 2.34 2.50 3.10 0.00 2.30 3.69 3.64 -6.64%

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