[TSM] QoQ TTM Result on 31-Jan-2009 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
31-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jan-2009 [#4]
Profit Trend
QoQ- -14.94%
YoY- 15.08%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 245,033 245,855 258,745 268,161 271,130 259,675 247,905 -0.77%
PBT 41,253 42,298 43,528 48,384 55,151 55,951 51,338 -13.53%
Tax -9,176 -10,839 -10,838 -11,622 -12,605 -12,929 -12,090 -16.75%
NP 32,077 31,459 32,690 36,762 42,546 43,022 39,248 -12.55%
-
NP to SH 18,495 18,227 19,280 22,488 26,439 26,952 24,691 -17.47%
-
Tax Rate 22.24% 25.63% 24.90% 24.02% 22.86% 23.11% 23.55% -
Total Cost 212,956 214,396 226,055 231,399 228,584 216,653 208,657 1.36%
-
Net Worth 135,958 133,111 126,956 122,987 121,290 116,960 108,966 15.85%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div 2,662 2,662 2,662 2,662 2,656 2,656 2,656 0.15%
Div Payout % 14.39% 14.61% 13.81% 11.84% 10.05% 9.86% 10.76% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 135,958 133,111 126,956 122,987 121,290 116,960 108,966 15.85%
NOSH 53,738 53,458 53,342 53,241 53,197 53,164 53,154 0.72%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 13.09% 12.80% 12.63% 13.71% 15.69% 16.57% 15.83% -
ROE 13.60% 13.69% 15.19% 18.28% 21.80% 23.04% 22.66% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 455.97 459.90 485.06 503.67 509.67 488.44 466.39 -1.49%
EPS 34.42 34.10 36.14 42.24 49.70 50.70 46.45 -18.06%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 2.53 2.49 2.38 2.31 2.28 2.20 2.05 15.01%
Adjusted Per Share Value based on latest NOSH - 53,241
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 192.28 192.92 203.04 210.43 212.76 203.77 194.53 -0.77%
EPS 14.51 14.30 15.13 17.65 20.75 21.15 19.38 -17.50%
DPS 2.09 2.09 2.09 2.09 2.08 2.08 2.08 0.31%
NAPS 1.0669 1.0445 0.9962 0.9651 0.9518 0.9178 0.8551 15.85%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 - - - -
Price 1.87 1.58 1.20 1.01 0.00 0.00 0.00 -
P/RPS 0.41 0.34 0.25 0.20 0.00 0.00 0.00 -
P/EPS 5.43 4.63 3.32 2.39 0.00 0.00 0.00 -
EY 18.40 21.58 30.12 41.82 0.00 0.00 0.00 -
DY 2.67 3.16 4.17 4.95 0.00 0.00 0.00 -
P/NAPS 0.74 0.63 0.50 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 23/12/09 29/09/09 25/06/09 31/03/09 23/12/08 25/09/08 24/06/08 -
Price 2.08 1.77 1.25 1.05 0.00 0.00 0.00 -
P/RPS 0.46 0.38 0.26 0.21 0.00 0.00 0.00 -
P/EPS 6.04 5.19 3.46 2.49 0.00 0.00 0.00 -
EY 16.55 19.26 28.91 40.23 0.00 0.00 0.00 -
DY 2.40 2.82 4.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.82 0.71 0.53 0.45 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