[TSM] QoQ Annualized Quarter Result on 31-Oct-2007 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 28.97%
YoY- 25.01%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 284,436 267,244 225,171 216,258 215,430 176,312 215,224 20.44%
PBT 60,056 54,248 42,602 40,438 32,908 18,404 24,391 82.44%
Tax -13,968 -12,312 -10,511 -10,230 -9,134 -5,996 -3,368 158.35%
NP 46,088 41,936 32,091 30,208 23,774 12,408 21,023 68.83%
-
NP to SH 29,346 27,704 19,766 18,729 14,522 7,108 13,096 71.32%
-
Tax Rate 23.26% 22.70% 24.67% 25.30% 27.76% 32.58% 13.81% -
Total Cost 238,348 225,308 193,080 186,050 191,656 163,904 194,201 14.64%
-
Net Worth 116,958 108,966 102,066 96,197 89,235 84,061 82,318 26.41%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - - 2,657 - - - - -
Div Payout % - - 13.45% - - - - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 116,958 108,966 102,066 96,197 89,235 84,061 82,318 26.41%
NOSH 53,163 53,154 53,159 53,147 53,116 53,203 53,108 0.06%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 16.20% 15.69% 14.25% 13.97% 11.04% 7.04% 9.77% -
ROE 25.09% 25.42% 19.37% 19.47% 16.27% 8.46% 15.91% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 535.03 502.77 423.58 406.90 405.58 331.39 405.25 20.36%
EPS 55.20 52.12 37.20 35.24 27.34 13.36 24.67 71.15%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 2.05 1.92 1.81 1.68 1.58 1.55 26.32%
Adjusted Per Share Value based on latest NOSH - 53,132
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 223.20 209.71 176.69 169.70 169.05 138.35 168.89 20.44%
EPS 23.03 21.74 15.51 14.70 11.40 5.58 10.28 71.29%
DPS 0.00 0.00 2.09 0.00 0.00 0.00 0.00 -
NAPS 0.9178 0.8551 0.8009 0.7549 0.7002 0.6596 0.646 26.40%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 25/09/08 24/06/08 28/03/08 18/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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