[TSM] YoY TTM 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- 0.67%
YoY- -35.16%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 321,990 245,855 259,675 204,640 225,447 190,632 130,091 16.29%
PBT 63,953 42,298 55,951 23,226 32,258 29,129 10,605 34.89%
Tax -14,204 -10,839 -12,929 -4,799 -4,757 -11,263 -10,490 5.17%
NP 49,749 31,459 43,022 18,427 27,501 17,866 115 174.88%
-
NP to SH 29,083 18,227 26,952 10,878 16,776 16,097 115 151.36%
-
Tax Rate 22.21% 25.63% 23.11% 20.66% 14.75% 38.67% 98.92% -
Total Cost 272,241 214,396 216,653 186,213 197,946 172,766 129,976 13.10%
-
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 - 2,662 2,656 - - - - -
Div Payout % - 14.61% 9.86% - - - - -
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 15.45% 12.80% 16.57% 9.00% 12.20% 9.37% 0.09% -
ROE 25.83% 13.69% 23.04% 12.18% 21.05% 25.91% 0.25% -
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 571.92 459.90 488.44 385.03 424.41 359.05 245.41 15.13%
EPS 51.66 34.10 50.70 20.47 31.58 30.32 0.22 148.27%
DPS 0.00 5.00 5.00 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 252.67 192.92 203.77 160.58 176.91 149.59 102.08 16.29%
EPS 22.82 14.30 21.15 8.54 13.16 12.63 0.09 151.47%
DPS 0.00 2.09 2.08 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 0.56 0.34 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.25 4.63 0.00 0.00 0.00 0.00 0.00 -
EY 15.99 21.58 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 3.16 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 0.56 0.38 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.23 5.19 0.00 0.00 0.00 0.00 0.00 -
EY 16.04 19.26 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 2.82 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