[TSM] YoY Cumulative Quarter 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- 308.61%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 183,736 119,912 142,218 107,715 118,300 103,731 68,584 17.84%
PBT 33,200 23,942 30,028 16,454 17,472 10,587 10,599 20.95%
Tax -7,712 -6,202 -6,984 -4,567 -2,989 -2,716 -6,012 4.23%
NP 25,488 17,740 23,044 11,887 14,483 7,871 4,587 33.06%
-
NP to SH 14,904 10,411 14,673 7,261 9,481 4,970 4,587 21.69%
-
Tax Rate 23.23% 25.90% 23.26% 27.76% 17.11% 25.65% 56.72% -
Total Cost 158,248 102,172 119,174 95,828 103,817 95,860 63,997 16.27%
-
Net Worth 112,610 133,076 116,958 89,235 79,627 62,124 46,135 16.02%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 112,610 133,076 116,958 89,235 79,627 62,124 46,135 16.02%
NOSH 56,305 53,444 53,163 53,116 53,085 53,098 53,028 1.00%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 13.87% 14.79% 16.20% 11.04% 12.24% 7.59% 6.69% -
ROE 13.24% 7.82% 12.55% 8.14% 11.91% 8.00% 9.94% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 326.32 224.37 267.51 202.79 222.85 195.36 129.33 16.67%
EPS 11.74 19.48 27.60 13.67 17.86 9.36 8.65 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.49 2.20 1.68 1.50 1.17 0.87 14.87%
Adjusted Per Share Value based on latest NOSH - 53,149
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 144.18 94.10 111.60 84.52 92.83 81.40 53.82 17.84%
EPS 11.70 8.17 11.51 5.70 7.44 3.90 3.60 21.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8837 1.0443 0.9178 0.7002 0.6248 0.4875 0.362 16.02%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 - - - - - -
Price 3.23 1.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.99 0.70 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.20 8.11 0.00 0.00 0.00 0.00 0.00 -
EY 8.20 12.33 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 1.62 0.63 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 29/09/09 25/09/08 28/09/07 27/09/06 16/09/05 28/09/04 -
Price 3.22 1.77 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.99 0.79 0.00 0.00 0.00 0.00 0.00 -
P/EPS 12.16 9.09 0.00 0.00 0.00 0.00 0.00 -
EY 8.22 11.01 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 1.61 0.71 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