[TSM] QoQ TTM Result on 31-Jan-2008 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
28-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2008
Quarter
31-Jan-2008 [#4]
Profit Trend
QoQ- 22.86%
YoY- 49.18%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 271,130 259,675 247,905 225,172 210,636 204,640 201,341 21.83%
PBT 55,151 55,951 51,338 42,377 34,465 23,226 20,085 95.49%
Tax -12,605 -12,929 -12,090 -10,511 -8,264 -4,799 -2,824 169.86%
NP 42,546 43,022 39,248 31,866 26,201 18,427 17,261 81.97%
-
NP to SH 26,439 26,952 24,691 19,542 15,906 10,878 10,806 81.08%
-
Tax Rate 22.86% 23.11% 23.55% 24.80% 23.98% 20.66% 14.06% -
Total Cost 228,584 216,653 208,657 193,306 184,435 186,213 184,080 15.45%
-
Net Worth 121,290 116,960 108,966 53,139 96,169 89,290 84,061 27.54%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div 2,656 2,656 2,656 2,656 - - - -
Div Payout % 10.05% 9.86% 10.76% 13.60% - - - -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 121,290 116,960 108,966 53,139 96,169 89,290 84,061 27.54%
NOSH 53,197 53,164 53,154 53,139 53,132 53,149 53,203 -0.00%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 15.69% 16.57% 15.83% 14.15% 12.44% 9.00% 8.57% -
ROE 21.80% 23.04% 22.66% 36.78% 16.54% 12.18% 12.85% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 509.67 488.44 466.39 423.74 396.44 385.03 378.43 21.84%
EPS 49.70 50.70 46.45 36.78 29.94 20.47 20.31 81.10%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.28 2.20 2.05 1.00 1.81 1.68 1.58 27.55%
Adjusted Per Share Value based on latest NOSH - 53,139
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 212.76 203.77 194.53 176.69 165.29 160.58 157.99 21.83%
EPS 20.75 21.15 19.38 15.33 12.48 8.54 8.48 81.09%
DPS 2.08 2.08 2.08 2.08 0.00 0.00 0.00 -
NAPS 0.9518 0.9178 0.8551 0.417 0.7547 0.7007 0.6596 27.55%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 23/12/08 25/09/08 24/06/08 28/03/08 18/12/07 28/09/07 29/06/07 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 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 0.00 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