[TSM] QoQ Annualized Quarter Result on 31-Jan-2008 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 5.53%
YoY- 50.93%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 277,536 284,436 267,244 225,171 216,258 215,430 176,312 35.13%
PBT 57,466 60,056 54,248 42,602 40,438 32,908 18,404 112.89%
Tax -13,021 -13,968 -12,312 -10,511 -10,230 -9,134 -5,996 67.30%
NP 44,445 46,088 41,936 32,091 30,208 23,774 12,408 133.20%
-
NP to SH 27,925 29,346 27,704 19,766 18,729 14,522 7,108 147.94%
-
Tax Rate 22.66% 23.26% 22.70% 24.67% 25.30% 27.76% 32.58% -
Total Cost 233,090 238,348 225,308 193,080 186,050 191,656 163,904 26.32%
-
Net Worth 121,321 116,958 108,966 102,066 96,197 89,235 84,061 27.56%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - - 2,657 - - - -
Div Payout % - - - 13.45% - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 121,321 116,958 108,966 102,066 96,197 89,235 84,061 27.56%
NOSH 53,211 53,163 53,154 53,159 53,147 53,116 53,203 0.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 16.01% 16.20% 15.69% 14.25% 13.97% 11.04% 7.04% -
ROE 23.02% 25.09% 25.42% 19.37% 19.47% 16.27% 8.46% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 521.57 535.03 502.77 423.58 406.90 405.58 331.39 35.11%
EPS 52.48 55.20 52.12 37.20 35.24 27.34 13.36 147.92%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.28 2.20 2.05 1.92 1.81 1.68 1.58 27.55%
Adjusted Per Share Value based on latest NOSH - 53,139
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 217.78 223.20 209.71 176.69 169.70 169.05 138.35 35.13%
EPS 21.91 23.03 21.74 15.51 14.70 11.40 5.58 147.85%
DPS 0.00 0.00 0.00 2.09 0.00 0.00 0.00 -
NAPS 0.952 0.9178 0.8551 0.8009 0.7549 0.7002 0.6596 27.57%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 25/09/08 24/06/08 28/03/08 18/12/07 28/09/07 29/06/07 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 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 0.00 0.00 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