[TSM] YoY 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- 208.67%
YoY- 1.33%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 109,852 62,517 75,407 63,637 60,338 57,813 34,024 21.56%
PBT 17,489 15,236 16,466 11,853 8,712 6,754 4,866 23.75%
Tax -4,731 -3,908 -3,907 -3,068 -1,093 -1,741 -2,682 9.91%
NP 12,758 11,328 12,559 8,785 7,619 5,013 2,184 34.18%
-
NP to SH 6,390 6,693 7,746 5,485 5,413 3,244 2,184 19.58%
-
Tax Rate 27.05% 25.65% 23.73% 25.88% 12.55% 25.78% 55.12% -
Total Cost 97,094 51,189 62,848 54,852 52,719 52,800 31,840 20.41%
-
Net Worth 112,599 133,111 116,960 89,290 79,681 62,119 46,118 16.03%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 112,599 133,111 116,960 89,290 79,681 62,119 46,118 16.03%
NOSH 56,299 53,458 53,164 53,149 53,120 53,093 53,009 1.00%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 11.61% 18.12% 16.65% 13.80% 12.63% 8.67% 6.42% -
ROE 5.68% 5.03% 6.62% 6.14% 6.79% 5.22% 4.74% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 195.12 116.95 141.84 119.73 113.59 108.89 64.18 20.35%
EPS 5.00 12.52 14.57 10.32 10.19 6.11 4.12 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.49 2.20 1.68 1.50 1.17 0.87 14.87%
Adjusted Per Share Value based on latest NOSH - 53,149
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 86.20 49.06 59.17 49.94 47.35 45.37 26.70 21.56%
EPS 5.01 5.25 6.08 4.30 4.25 2.55 1.71 19.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8836 1.0445 0.9178 0.7007 0.6253 0.4875 0.3619 16.03%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 - - - - - -
Price 3.23 1.58 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.66 1.35 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.46 12.62 0.00 0.00 0.00 0.00 0.00 -
EY 3.51 7.92 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 1.62 0.63 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/09/10 29/09/09 25/09/08 28/09/07 27/09/06 16/09/05 28/09/04 -
Price 3.22 1.77 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.65 1.51 0.00 0.00 0.00 0.00 0.00 -
P/EPS 28.37 14.14 0.00 0.00 0.00 0.00 0.00 -
EY 3.52 7.07 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 1.61 0.71 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