[TSM] YoY TTM 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- -17.51%
YoY- -26.02%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 274,655 258,745 247,905 201,341 222,922 166,843 122,362 14.41%
PBT 61,700 43,528 51,338 20,085 30,300 27,241 8,011 40.50%
Tax -13,381 -10,838 -12,090 -2,824 -5,405 -12,204 -10,187 4.64%
NP 48,319 32,690 39,248 17,261 24,895 15,037 -2,176 -
-
NP to SH 29,386 19,280 24,691 10,806 14,607 15,037 -2,176 -
-
Tax Rate 21.69% 24.90% 23.55% 14.06% 17.84% 44.80% 127.16% -
Total Cost 226,336 226,055 208,657 184,080 198,027 151,806 124,538 10.46%
-
Net Worth 109,293 126,956 108,966 84,061 73,228 58,949 44,028 16.35%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - 2,662 2,656 - - - - -
Div Payout % - 13.81% 10.76% - - - - -
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 109,293 126,956 108,966 84,061 73,228 58,949 44,028 16.35%
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 17.59% 12.63% 15.83% 8.57% 11.17% 9.01% -1.78% -
ROE 26.89% 15.19% 22.66% 12.85% 19.95% 25.51% -4.94% -
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 502.60 485.06 466.39 378.43 420.10 314.16 230.67 13.85%
EPS 53.77 36.14 46.45 20.31 27.53 28.31 -4.10 -
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.38 2.05 1.58 1.38 1.11 0.83 15.77%
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 215.52 203.04 194.53 157.99 174.93 130.92 96.02 14.41%
EPS 23.06 15.13 19.38 8.48 11.46 11.80 -1.71 -
DPS 0.00 2.09 2.08 0.00 0.00 0.00 0.00 -
NAPS 0.8576 0.9962 0.8551 0.6596 0.5746 0.4626 0.3455 16.35%
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 0.57 0.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.30 3.32 0.00 0.00 0.00 0.00 0.00 -
EY 18.87 30.12 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.17 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 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 0.63 0.26 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.86 3.46 0.00 0.00 0.00 0.00 0.00 -
EY 17.07 28.91 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 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