[TSM] YoY Annualized Quarter 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- 40.16%
YoY- 289.76%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 368,272 295,536 229,580 267,244 176,312 231,848 183,668 12.28%
PBT 42,912 62,840 34,824 54,248 18,404 35,056 15,084 19.02%
Tax -11,724 -11,920 -9,176 -12,312 -5,996 -7,584 -8,180 6.17%
NP 31,188 50,920 25,648 41,936 12,408 27,472 6,904 28.55%
-
NP to SH 18,904 34,056 14,872 27,704 7,108 16,284 6,904 18.27%
-
Tax Rate 27.32% 18.97% 26.35% 22.70% 32.58% 21.63% 54.23% -
Total Cost 337,084 244,616 203,932 225,308 163,904 204,376 176,764 11.35%
-
Net Worth 198,922 151,918 126,956 108,966 84,061 73,228 58,949 22.45%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 198,922 151,918 126,956 108,966 84,061 73,228 58,949 22.45%
NOSH 126,702 54,646 53,342 53,154 53,203 53,063 53,107 15.58%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 8.47% 17.23% 11.17% 15.69% 7.04% 11.85% 3.76% -
ROE 9.50% 22.42% 11.71% 25.42% 8.46% 22.24% 11.71% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 290.66 540.81 430.39 502.77 331.39 436.92 345.84 -2.85%
EPS 14.92 62.32 27.88 52.12 13.36 30.68 13.00 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 2.78 2.38 2.05 1.58 1.38 1.11 5.94%
Adjusted Per Share Value based on latest NOSH - 53,154
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 288.99 231.91 180.15 209.71 138.35 181.93 144.13 12.28%
EPS 14.83 26.72 11.67 21.74 5.58 12.78 5.42 18.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.561 1.1921 0.9962 0.8551 0.6596 0.5746 0.4626 22.45%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 - - - - -
Price 1.71 2.85 1.20 0.00 0.00 0.00 0.00 -
P/RPS 0.59 0.53 0.28 0.00 0.00 0.00 0.00 -
P/EPS 11.46 4.57 4.30 0.00 0.00 0.00 0.00 -
EY 8.73 21.87 23.23 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 1.09 1.03 0.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 30/06/10 25/06/09 24/06/08 29/06/07 30/06/06 24/06/05 -
Price 1.61 3.15 1.25 0.00 0.00 0.00 0.00 -
P/RPS 0.55 0.58 0.29 0.00 0.00 0.00 0.00 -
P/EPS 10.79 5.05 4.48 0.00 0.00 0.00 0.00 -
EY 9.27 19.78 22.30 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 1.03 1.13 0.53 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