[TSM] QoQ Quarter Result on 31-Oct-2008 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- -19.03%
YoY- -7.56%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 62,517 57,395 60,009 65,934 75,407 66,811 62,978 -0.48%
PBT 15,236 8,706 5,282 13,074 16,466 13,562 12,049 16.95%
Tax -3,908 -2,294 -1,855 -2,782 -3,907 -3,078 -2,838 23.79%
NP 11,328 6,412 3,427 10,292 12,559 10,484 9,211 14.80%
-
NP to SH 6,693 3,718 1,544 6,272 7,746 6,926 5,495 14.06%
-
Tax Rate 25.65% 26.35% 35.12% 21.28% 23.73% 22.70% 23.55% -
Total Cost 51,189 50,983 56,582 55,642 62,848 56,327 53,767 -3.22%
-
Net Worth 133,111 126,956 122,987 121,290 116,960 108,966 53,139 84.54%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - 2,662 - - - 2,656 -
Div Payout % - - 172.41% - - - 48.35% -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 133,111 126,956 122,987 121,290 116,960 108,966 53,139 84.54%
NOSH 53,458 53,342 53,241 53,197 53,164 53,154 53,139 0.40%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 18.12% 11.17% 5.71% 15.61% 16.65% 15.69% 14.63% -
ROE 5.03% 2.93% 1.26% 5.17% 6.62% 6.36% 10.34% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 116.95 107.60 112.71 123.94 141.84 125.69 118.51 -0.88%
EPS 12.52 6.97 2.90 11.79 14.57 13.03 10.76 10.63%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 2.49 2.38 2.31 2.28 2.20 2.05 1.00 83.81%
Adjusted Per Share Value based on latest NOSH - 53,197
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 49.06 45.04 47.09 51.74 59.17 52.43 49.42 -0.48%
EPS 5.25 2.92 1.21 4.92 6.08 5.43 4.31 14.07%
DPS 0.00 0.00 2.09 0.00 0.00 0.00 2.08 -
NAPS 1.0445 0.9962 0.9651 0.9518 0.9178 0.8551 0.417 84.54%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 - - - - -
Price 1.58 1.20 1.01 0.00 0.00 0.00 0.00 -
P/RPS 1.35 1.12 0.90 0.00 0.00 0.00 0.00 -
P/EPS 12.62 17.22 34.83 0.00 0.00 0.00 0.00 -
EY 7.92 5.81 2.87 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 4.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.50 0.44 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 29/09/09 25/06/09 31/03/09 23/12/08 25/09/08 24/06/08 28/03/08 -
Price 1.77 1.25 1.05 0.00 0.00 0.00 0.00 -
P/RPS 1.51 1.16 0.93 0.00 0.00 0.00 0.00 -
P/EPS 14.14 17.93 36.21 0.00 0.00 0.00 0.00 -
EY 7.07 5.58 2.76 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 4.76 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.53 0.45 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