[TSM] QoQ TTM Result on 30-Apr-2008 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
24-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
30-Apr-2008 [#1]
Profit Trend
QoQ- 26.35%
YoY- 128.49%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 268,161 271,130 259,675 247,905 225,172 210,636 204,640 19.65%
PBT 48,384 55,151 55,951 51,338 42,377 34,465 23,226 62.74%
Tax -11,622 -12,605 -12,929 -12,090 -10,511 -8,264 -4,799 79.85%
NP 36,762 42,546 43,022 39,248 31,866 26,201 18,427 58.14%
-
NP to SH 22,488 26,439 26,952 24,691 19,542 15,906 10,878 61.92%
-
Tax Rate 24.02% 22.86% 23.11% 23.55% 24.80% 23.98% 20.66% -
Total Cost 231,399 228,584 216,653 208,657 193,306 184,435 186,213 15.50%
-
Net Worth 122,987 121,290 116,960 108,966 53,139 96,169 89,290 23.67%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div 2,662 2,656 2,656 2,656 2,656 - - -
Div Payout % 11.84% 10.05% 9.86% 10.76% 13.60% - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 122,987 121,290 116,960 108,966 53,139 96,169 89,290 23.67%
NOSH 53,241 53,197 53,164 53,154 53,139 53,132 53,149 0.11%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 13.71% 15.69% 16.57% 15.83% 14.15% 12.44% 9.00% -
ROE 18.28% 21.80% 23.04% 22.66% 36.78% 16.54% 12.18% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 503.67 509.67 488.44 466.39 423.74 396.44 385.03 19.51%
EPS 42.24 49.70 50.70 46.45 36.78 29.94 20.47 61.72%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 2.31 2.28 2.20 2.05 1.00 1.81 1.68 23.53%
Adjusted Per Share Value based on latest NOSH - 53,154
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 210.43 212.76 203.77 194.53 176.69 165.29 160.58 19.65%
EPS 17.65 20.75 21.15 19.38 15.33 12.48 8.54 61.89%
DPS 2.09 2.08 2.08 2.08 2.08 0.00 0.00 -
NAPS 0.9651 0.9518 0.9178 0.8551 0.417 0.7547 0.7007 23.67%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 - - - - - - -
Price 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 41.82 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 31/03/09 23/12/08 25/09/08 24/06/08 28/03/08 18/12/07 28/09/07 -
Price 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 2.49 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 40.23 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 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