[TSM] YoY Cumulative Quarter Result on 31-Oct-2007 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Oct-2007 [#3]
Profit Trend
QoQ- 93.46%
YoY- 25.01%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 288,924 185,024 208,152 162,194 166,782 158,886 118,793 15.95%
PBT 52,596 35,972 43,100 30,329 20,107 19,874 20,557 16.94%
Tax -14,231 -7,321 -9,766 -7,673 -2,630 -3,563 -11,002 4.38%
NP 38,365 28,651 33,334 22,656 17,477 16,311 9,555 26.05%
-
NP to SH 23,040 16,952 20,944 14,047 11,237 9,395 9,555 15.79%
-
Tax Rate 27.06% 20.35% 22.66% 25.30% 13.08% 17.93% 53.52% -
Total Cost 250,559 156,373 174,818 139,538 149,305 142,575 109,238 14.83%
-
Net Worth 116,751 135,895 121,321 96,197 81,212 66,348 51,433 14.63%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 116,751 135,895 121,321 96,197 81,212 66,348 51,433 14.63%
NOSH 58,375 53,713 53,211 53,147 53,079 53,079 53,024 1.61%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 13.28% 15.49% 16.01% 13.97% 10.48% 10.27% 8.04% -
ROE 19.73% 12.47% 17.26% 14.60% 13.84% 14.16% 18.58% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 494.94 344.46 391.18 305.17 314.21 299.34 224.03 14.11%
EPS 18.11 31.56 39.36 26.43 21.17 17.70 18.02 0.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.53 2.28 1.81 1.53 1.25 0.97 12.81%
Adjusted Per Share Value based on latest NOSH - 53,132
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 226.72 145.19 163.34 127.27 130.88 124.68 93.22 15.95%
EPS 18.08 13.30 16.43 11.02 8.82 7.37 7.50 15.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9162 1.0664 0.952 0.7549 0.6373 0.5206 0.4036 14.63%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 - - - - - -
Price 3.93 1.87 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.54 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.96 5.93 0.00 0.00 0.00 0.00 0.00 -
EY 10.04 16.88 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 1.97 0.74 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 22/12/10 23/12/09 23/12/08 18/12/07 27/12/06 23/12/05 31/12/04 -
Price 3.90 2.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.60 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.88 6.59 0.00 0.00 0.00 0.00 0.00 -
EY 10.12 15.17 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 1.95 0.82 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