[TSM] YoY Cumulative Quarter Result on 30-Apr-2007 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
29-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
30-Apr-2007 [#1]
Profit Trend
QoQ- -86.43%
YoY- -56.35%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 73,884 57,395 66,811 44,078 57,962 45,917 34,560 13.49%
PBT 15,710 8,706 13,562 4,601 8,764 3,771 5,733 18.28%
Tax -2,980 -2,294 -3,078 -1,499 -1,896 -2,045 -3,330 -1.83%
NP 12,730 6,412 10,484 3,102 6,868 1,726 2,403 32.01%
-
NP to SH 8,514 3,718 6,926 1,777 4,071 1,726 2,403 23.45%
-
Tax Rate 18.97% 26.35% 22.70% 32.58% 21.63% 54.23% 58.08% -
Total Cost 61,154 50,983 56,327 40,976 51,094 44,191 32,157 11.30%
-
Net Worth 151,918 126,956 108,966 84,061 73,228 58,949 44,028 22.91%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 151,918 126,956 108,966 84,061 73,228 58,949 44,028 22.91%
NOSH 54,646 53,342 53,154 53,203 53,063 53,107 53,046 0.49%
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 17.23% 11.17% 15.69% 7.04% 11.85% 3.76% 6.95% -
ROE 5.60% 2.93% 6.36% 2.11% 5.56% 2.93% 5.46% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 135.20 107.60 125.69 82.85 109.23 86.46 65.15 12.93%
EPS 15.58 6.97 13.03 3.34 7.67 3.25 4.53 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.38 2.05 1.58 1.38 1.11 0.83 22.30%
Adjusted Per Share Value based on latest NOSH - 53,203
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 57.98 45.04 52.43 34.59 45.48 36.03 27.12 13.49%
EPS 6.68 2.92 5.43 1.39 3.19 1.35 1.89 23.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1921 0.9962 0.8551 0.6596 0.5746 0.4626 0.3455 22.91%
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/10 30/04/09 - - - - - -
Price 2.85 1.20 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.11 1.12 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.29 17.22 0.00 0.00 0.00 0.00 0.00 -
EY 5.47 5.81 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 1.03 0.50 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/06/10 25/06/09 24/06/08 29/06/07 30/06/06 24/06/05 23/06/04 -
Price 3.15 1.25 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.33 1.16 0.00 0.00 0.00 0.00 0.00 -
P/EPS 20.22 17.93 0.00 0.00 0.00 0.00 0.00 -
EY 4.95 5.58 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 1.13 0.53 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