[TSM] YoY TTM Result on 31-Jan-2007 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Mar-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2007
Quarter
31-Jan-2007 [#4]
Profit Trend
QoQ- -7.15%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 258,166 268,161 225,172 215,225 210,877 155,486 112,897 14.76%
PBT 54,696 48,384 42,377 24,248 25,307 29,203 4,242 53.07%
Tax -12,695 -11,622 -10,511 -3,221 -5,554 -13,489 -9,246 5.42%
NP 42,001 36,762 31,866 21,027 19,753 15,714 -5,004 -
-
NP to SH 24,590 22,488 19,542 13,100 12,262 15,714 -5,004 -
-
Tax Rate 23.21% 24.02% 24.80% 13.28% 21.95% 46.19% 217.96% -
Total Cost 216,165 231,399 193,306 194,198 191,124 139,772 117,901 10.62%
-
Net Worth 108,226 122,987 53,139 53,128 69,446 57,253 41,327 17.38%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - 2,662 2,656 - - - - -
Div Payout % - 11.84% 13.60% - - - - -
Equity
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Net Worth 108,226 122,987 53,139 53,128 69,446 57,253 41,327 17.38%
NOSH 54,113 53,241 53,139 53,128 53,012 53,012 52,983 0.35%
Ratio Analysis
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
NP Margin 16.27% 13.71% 14.15% 9.77% 9.37% 10.11% -4.43% -
ROE 22.72% 18.28% 36.78% 24.66% 17.66% 27.45% -12.11% -
Per Share
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 477.08 503.67 423.74 405.10 397.78 293.30 213.08 14.36%
EPS 45.44 42.24 36.78 24.66 23.13 29.64 -9.44 -
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.31 1.00 1.00 1.31 1.08 0.78 16.97%
Adjusted Per Share Value based on latest NOSH - 53,128
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
RPS 202.58 210.43 176.69 168.89 165.48 122.01 88.59 14.76%
EPS 19.30 17.65 15.33 10.28 9.62 12.33 -3.93 -
DPS 0.00 2.09 2.08 0.00 0.00 0.00 0.00 -
NAPS 0.8493 0.9651 0.417 0.4169 0.545 0.4493 0.3243 17.38%
Price Multiplier on Financial Quarter End Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 29/01/10 30/01/09 - - - - - -
Price 2.58 1.01 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.68 2.39 0.00 0.00 0.00 0.00 0.00 -
EY 17.61 41.82 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 0.44 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Date 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 3.60 1.05 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.75 0.21 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.92 2.49 0.00 0.00 0.00 0.00 0.00 -
EY 12.62 40.23 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 0.45 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