[TSM] QoQ TTM Result on 31-Jul-2007 [#2]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
28-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jul-2007 [#2]
Profit Trend
QoQ- 0.67%
YoY- -35.16%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 247,905 225,172 210,636 204,640 201,341 215,225 218,774 8.69%
PBT 51,338 42,377 34,465 23,226 20,085 24,248 25,608 59.05%
Tax -12,090 -10,511 -8,264 -4,799 -2,824 -3,221 -3,552 126.44%
NP 39,248 31,866 26,201 18,427 17,261 21,027 22,056 46.89%
-
NP to SH 24,691 19,542 15,906 10,878 10,806 13,100 14,109 45.27%
-
Tax Rate 23.55% 24.80% 23.98% 20.66% 14.06% 13.28% 13.87% -
Total Cost 208,657 193,306 184,435 186,213 184,080 194,198 196,718 4.00%
-
Net Worth 108,966 53,139 96,169 89,290 84,061 53,128 81,214 21.67%
Dividend
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Div 2,656 2,656 - - - - - -
Div Payout % 10.76% 13.60% - - - - - -
Equity
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Net Worth 108,966 53,139 96,169 89,290 84,061 53,128 81,214 21.67%
NOSH 53,154 53,139 53,132 53,149 53,203 53,128 53,081 0.09%
Ratio Analysis
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
NP Margin 15.83% 14.15% 12.44% 9.00% 8.57% 9.77% 10.08% -
ROE 22.66% 36.78% 16.54% 12.18% 12.85% 24.66% 17.37% -
Per Share
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 466.39 423.74 396.44 385.03 378.43 405.10 412.15 8.59%
EPS 46.45 36.78 29.94 20.47 20.31 24.66 26.58 45.13%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.00 1.81 1.68 1.58 1.00 1.53 21.55%
Adjusted Per Share Value based on latest NOSH - 53,149
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
RPS 194.53 176.69 165.29 160.58 157.99 168.89 171.67 8.69%
EPS 19.38 15.33 12.48 8.54 8.48 10.28 11.07 45.30%
DPS 2.08 2.08 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8551 0.417 0.7547 0.7007 0.6596 0.4169 0.6373 21.67%
Price Multiplier on Financial Quarter End Date
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 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
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Date 24/06/08 28/03/08 18/12/07 28/09/07 29/06/07 30/03/07 27/12/06 -
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