[TSM] QoQ Annualized 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- 104.31%
YoY- -23.42%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 CAGR
Revenue 267,244 225,171 216,258 215,430 176,312 215,224 222,376 13.04%
PBT 54,248 42,602 40,438 32,908 18,404 24,391 26,809 60.04%
Tax -12,312 -10,511 -10,230 -9,134 -5,996 -3,368 -3,506 131.21%
NP 41,936 32,091 30,208 23,774 12,408 21,023 23,302 48.00%
-
NP to SH 27,704 19,766 18,729 14,522 7,108 13,096 14,982 50.71%
-
Tax Rate 22.70% 24.67% 25.30% 27.76% 32.58% 13.81% 13.08% -
Total Cost 225,308 193,080 186,050 191,656 163,904 194,201 199,073 8.61%
-
Net Worth 108,966 102,066 96,197 89,235 84,061 82,318 81,212 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 - 2,657 - - - - - -
Div Payout % - 13.45% - - - - - -
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 108,966 102,066 96,197 89,235 84,061 82,318 81,212 21.67%
NOSH 53,154 53,159 53,147 53,116 53,203 53,108 53,079 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 15.69% 14.25% 13.97% 11.04% 7.04% 9.77% 10.48% -
ROE 25.42% 19.37% 19.47% 16.27% 8.46% 15.91% 18.45% -
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 502.77 423.58 406.90 405.58 331.39 405.25 418.95 12.94%
EPS 52.12 37.20 35.24 27.34 13.36 24.67 28.23 50.55%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 1.92 1.81 1.68 1.58 1.55 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 209.71 176.69 169.70 169.05 138.35 168.89 174.50 13.04%
EPS 21.74 15.51 14.70 11.40 5.58 10.28 11.76 50.68%
DPS 0.00 2.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8551 0.8009 0.7549 0.7002 0.6596 0.646 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