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

Announcement Date
23-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2009
Quarter
31-Oct-2008 [#3]
Profit Trend
QoQ- 42.74%
YoY- 49.1%
View:
Show?
Cumulative Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 119,912 57,395 268,162 208,152 142,218 66,811 225,171 -34.32%
PBT 23,942 8,706 48,383 43,100 30,028 13,562 42,602 -31.92%
Tax -6,202 -2,294 -11,621 -9,766 -6,984 -3,078 -10,511 -29.67%
NP 17,740 6,412 36,762 33,334 23,044 10,484 32,091 -32.66%
-
NP to SH 10,411 3,718 22,489 20,944 14,673 6,926 19,766 -34.80%
-
Tax Rate 25.90% 26.35% 24.02% 22.66% 23.26% 22.70% 24.67% -
Total Cost 102,172 50,983 231,400 174,818 119,174 56,327 193,080 -34.60%
-
Net Worth 133,076 126,956 122,899 121,321 116,958 108,966 102,066 19.36%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - - 2,660 - - - 2,657 -
Div Payout % - - 11.83% - - - 13.45% -
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 133,076 126,956 122,899 121,321 116,958 108,966 102,066 19.36%
NOSH 53,444 53,342 53,203 53,211 53,163 53,154 53,159 0.35%
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 14.79% 11.17% 13.71% 16.01% 16.20% 15.69% 14.25% -
ROE 7.82% 2.93% 18.30% 17.26% 12.55% 6.36% 19.37% -
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 224.37 107.60 504.03 391.18 267.51 125.69 423.58 -34.55%
EPS 19.48 6.97 42.27 39.36 27.60 13.03 37.20 -35.05%
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 1.92 18.94%
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 94.10 45.04 210.43 163.34 111.60 52.43 176.69 -34.32%
EPS 8.17 2.92 17.65 16.43 11.51 5.43 15.51 -34.80%
DPS 0.00 0.00 2.09 0.00 0.00 0.00 2.09 -
NAPS 1.0443 0.9962 0.9644 0.952 0.9178 0.8551 0.8009 19.37%
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 0.70 1.12 0.20 0.00 0.00 0.00 0.00 -
P/EPS 8.11 17.22 2.39 0.00 0.00 0.00 0.00 -
EY 12.33 5.81 41.85 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 0.79 1.16 0.21 0.00 0.00 0.00 0.00 -
P/EPS 9.09 17.93 2.48 0.00 0.00 0.00 0.00 -
EY 11.01 5.58 40.26 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