[TSM] YoY Annual (Unaudited) 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
YoY- 7.56%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Revenue 258,219 268,162 225,171 215,224 211,228 155,398 112,898 14.77%
PBT 54,696 48,383 42,602 24,391 25,284 29,217 4,243 53.06%
Tax -12,695 -11,621 -10,511 -3,368 -4,485 -13,747 -9,246 5.42%
NP 42,001 36,762 32,091 21,023 20,799 15,470 -5,003 -
-
NP to SH 24,590 22,489 19,766 13,096 12,176 15,470 -5,003 -
-
Tax Rate 23.21% 24.02% 24.67% 13.81% 17.74% 47.05% 217.91% -
Total Cost 216,218 231,400 193,080 194,201 190,429 139,928 117,901 10.62%
-
Net Worth 62,239 122,899 102,066 82,318 69,501 57,261 41,338 7.05%
Dividend
31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 CAGR
Div - 2,660 2,657 - - - - -
Div Payout % - 11.83% 13.45% - - - - -
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 62,239 122,899 102,066 82,318 69,501 57,261 41,338 7.05%
NOSH 54,121 53,203 53,159 53,108 53,054 53,019 52,997 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% 14.25% 9.77% 9.85% 9.96% -4.43% -
ROE 39.51% 18.30% 19.37% 15.91% 17.52% 27.02% -12.10% -
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 477.11 504.03 423.58 405.25 398.13 293.10 213.02 14.37%
EPS 19.80 42.27 37.20 24.67 22.95 29.15 -9.44 -
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 2.31 1.92 1.55 1.31 1.08 0.78 6.67%
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 202.63 210.43 176.69 168.89 165.75 121.94 88.59 14.77%
EPS 19.30 17.65 15.51 10.28 9.55 12.14 -3.93 -
DPS 0.00 2.09 2.09 0.00 0.00 0.00 0.00 -
NAPS 0.4884 0.9644 0.8009 0.646 0.5454 0.4493 0.3244 7.05%
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 41.85 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 2.24 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 2.48 0.00 0.00 0.00 0.00 0.00 -
EY 12.62 40.26 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 3.13 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