[TSM] YoY Annualized Quarter 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- -45.72%
YoY- -56.35%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 295,536 229,580 267,244 176,312 231,848 183,668 138,240 13.49%
PBT 62,840 34,824 54,248 18,404 35,056 15,084 22,932 18.28%
Tax -11,920 -9,176 -12,312 -5,996 -7,584 -8,180 -13,320 -1.83%
NP 50,920 25,648 41,936 12,408 27,472 6,904 9,612 32.01%
-
NP to SH 34,056 14,872 27,704 7,108 16,284 6,904 9,612 23.45%
-
Tax Rate 18.97% 26.35% 22.70% 32.58% 21.63% 54.23% 58.08% -
Total Cost 244,616 203,932 225,308 163,904 204,376 176,764 128,628 11.30%
-
Net Worth 151,918 126,956 108,966 84,061 73,228 58,949 44,028 22.91%
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 151,918 126,956 108,966 84,061 73,228 58,949 44,028 22.91%
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 17.23% 11.17% 15.69% 7.04% 11.85% 3.76% 6.95% -
ROE 22.42% 11.71% 25.42% 8.46% 22.24% 11.71% 21.83% -
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 540.81 430.39 502.77 331.39 436.92 345.84 260.60 12.93%
EPS 62.32 27.88 52.12 13.36 30.68 13.00 18.12 22.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.78 2.38 2.05 1.58 1.38 1.11 0.83 22.30%
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 231.91 180.15 209.71 138.35 181.93 144.13 108.48 13.49%
EPS 26.72 11.67 21.74 5.58 12.78 5.42 7.54 23.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1921 0.9962 0.8551 0.6596 0.5746 0.4626 0.3455 22.91%
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 0.53 0.28 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.57 4.30 0.00 0.00 0.00 0.00 0.00 -
EY 21.87 23.23 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 1.03 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 0.58 0.29 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.05 4.48 0.00 0.00 0.00 0.00 0.00 -
EY 19.78 22.30 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 1.13 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