[TSM] QoQ 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- 26.04%
YoY- 289.76%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 60,009 65,934 75,407 66,811 62,978 54,479 63,637 -3.82%
PBT 5,282 13,074 16,466 13,562 12,049 13,874 11,853 -41.51%
Tax -1,855 -2,782 -3,907 -3,078 -2,838 -3,106 -3,068 -28.38%
NP 3,427 10,292 12,559 10,484 9,211 10,768 8,785 -46.45%
-
NP to SH 1,544 6,272 7,746 6,926 5,495 6,785 5,485 -56.88%
-
Tax Rate 35.12% 21.28% 23.73% 22.70% 23.55% 22.39% 25.88% -
Total Cost 56,582 55,642 62,848 56,327 53,767 43,711 54,852 2.08%
-
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 - - -
Div Payout % 172.41% - - - 48.35% - - -
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 5.71% 15.61% 16.65% 15.69% 14.63% 19.77% 13.80% -
ROE 1.26% 5.17% 6.62% 6.36% 10.34% 7.06% 6.14% -
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 112.71 123.94 141.84 125.69 118.51 102.53 119.73 -3.93%
EPS 2.90 11.79 14.57 13.03 10.76 12.77 10.32 -56.93%
DPS 5.00 0.00 0.00 0.00 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 47.09 51.74 59.17 52.43 49.42 42.75 49.94 -3.82%
EPS 1.21 4.92 6.08 5.43 4.31 5.32 4.30 -56.89%
DPS 2.09 0.00 0.00 0.00 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 0.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 34.83 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.87 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 0.93 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 36.21 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 2.76 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