[TMCLIFE] YoY TTM 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- -22.33%
YoY- -339.45%
Quarter Report
Latest QR
Upcoming QR
TMCLIFE's Result
TMCLIFE's Financial Summary
View:
Show?
TTM 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 43,706 48,531 39,019 31,418 25,132 17.87%
PBT 2,103 -3,751 -29,224 -8,734 4,048 13,148 12,608 -24.34%
Tax 74 -495 -35 23 -675 -3,958 -3,719 -
NP 2,177 -4,246 -29,259 -8,711 3,373 9,190 8,889 -19.68%
-
NP to SH 11,081 -6,420 -29,185 -8,558 3,574 9,314 8,889 3.49%
-
Tax Rate -3.52% - - - 16.67% 30.10% 29.50% -
Total Cost 70,044 63,452 72,965 57,242 35,646 22,228 16,243 25.56%
-
Net Worth 125,466 91,500 69,223 102,607 48,133 70,647 48,568 15.93%
Dividend
31/05/13 31/05/12 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,352 - - 1,788 762 1,302 1,679 5.39%
Div Payout % 21.23% - - 0.00% 21.32% 13.98% 18.89% -
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 125,466 91,500 69,223 102,607 48,133 70,647 48,568 15.93%
NOSH 784,166 610,000 601,416 596,206 253,999 173,666 167,941 27.13%
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 3.01% -7.17% -66.95% -17.95% 8.64% 29.25% 35.37% -
ROE 8.83% -7.02% -42.16% -8.34% 7.43% 13.18% 18.30% -
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 9.21 9.71 7.27 8.14 15.36 18.09 14.96 -7.27%
EPS 1.41 -1.05 -4.85 -1.44 1.41 5.36 5.29 -18.61%
DPS 0.30 0.00 0.00 0.30 0.30 0.75 1.00 -17.10%
NAPS 0.16 0.15 0.1151 0.1721 0.1895 0.4068 0.2892 -8.80%
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 2.51 2.79 2.24 1.80 1.44 17.92%
EPS 0.64 -0.37 -1.68 -0.49 0.21 0.53 0.51 3.60%
DPS 0.14 0.00 0.00 0.10 0.04 0.07 0.10 5.38%
NAPS 0.072 0.0525 0.0397 0.0589 0.0276 0.0406 0.0279 15.91%
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 4.18 3.09 7.02 4.30 2.67 6.25 5.61 -4.48%
P/EPS 27.25 -28.50 -10.51 -24.38 29.14 21.07 15.87 8.78%
EY 3.67 -3.51 -9.52 -4.10 3.43 4.75 6.30 -8.07%
DY 0.78 0.00 0.00 0.86 0.73 0.66 1.19 -6.36%
P/NAPS 2.41 2.00 4.43 2.03 2.16 2.78 2.90 -2.84%
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 - 24/02/10 27/02/09 03/03/08 05/03/07 -
Price 0.46 0.34 0.00 0.34 0.41 1.33 0.95 -
P/RPS 4.99 3.50 0.00 4.18 2.67 7.35 6.35 -3.68%
P/EPS 32.55 -32.31 0.00 -23.69 29.14 24.80 17.95 9.71%
EY 3.07 -3.10 0.00 -4.22 3.43 4.03 5.57 -8.86%
DY 0.65 0.00 0.00 0.88 0.73 0.56 1.05 -7.19%
P/NAPS 2.88 2.27 0.00 1.98 2.16 3.27 3.28 -2.00%

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