[TSM] QoQ Annualized Quarter Result on 31-Jul-2008 [#2]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
25-Sep-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Jul-2008 [#2]
Profit Trend
QoQ- 5.93%
YoY- 102.08%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Revenue 229,580 268,162 277,536 284,436 267,244 225,171 216,258 4.06%
PBT 34,824 48,383 57,466 60,056 54,248 42,602 40,438 -9.49%
Tax -9,176 -11,621 -13,021 -13,968 -12,312 -10,511 -10,230 -6.99%
NP 25,648 36,762 44,445 46,088 41,936 32,091 30,208 -10.34%
-
NP to SH 14,872 22,489 27,925 29,346 27,704 19,766 18,729 -14.26%
-
Tax Rate 26.35% 24.02% 22.66% 23.26% 22.70% 24.67% 25.30% -
Total Cost 203,932 231,400 233,090 238,348 225,308 193,080 186,050 6.31%
-
Net Worth 126,956 122,899 121,321 116,958 108,966 102,066 96,197 20.33%
Dividend
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Div - 2,660 - - - 2,657 - -
Div Payout % - 11.83% - - - 13.45% - -
Equity
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Net Worth 126,956 122,899 121,321 116,958 108,966 102,066 96,197 20.33%
NOSH 53,342 53,203 53,211 53,163 53,154 53,159 53,147 0.24%
Ratio Analysis
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
NP Margin 11.17% 13.71% 16.01% 16.20% 15.69% 14.25% 13.97% -
ROE 11.71% 18.30% 23.02% 25.09% 25.42% 19.37% 19.47% -
Per Share
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 430.39 504.03 521.57 535.03 502.77 423.58 406.90 3.81%
EPS 27.88 42.27 52.48 55.20 52.12 37.20 35.24 -14.47%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.38 2.31 2.28 2.20 2.05 1.92 1.81 20.04%
Adjusted Per Share Value based on latest NOSH - 53,164
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
RPS 180.15 210.43 217.78 223.20 209.71 176.69 169.70 4.06%
EPS 11.67 17.65 21.91 23.03 21.74 15.51 14.70 -14.27%
DPS 0.00 2.09 0.00 0.00 0.00 2.09 0.00 -
NAPS 0.9962 0.9644 0.952 0.9178 0.8551 0.8009 0.7549 20.33%
Price Multiplier on Financial Quarter End Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 30/04/09 30/01/09 - - - - - -
Price 1.20 1.01 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.28 0.20 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.30 2.39 0.00 0.00 0.00 0.00 0.00 -
EY 23.23 41.85 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 CAGR
Date 25/06/09 31/03/09 23/12/08 25/09/08 24/06/08 28/03/08 18/12/07 -
Price 1.25 1.05 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.29 0.21 0.00 0.00 0.00 0.00 0.00 -
P/EPS 4.48 2.48 0.00 0.00 0.00 0.00 0.00 -
EY 22.30 40.26 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 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