[TSM] YoY TTM Result on 30-Apr-2009 [#1]

Announcement Date
25-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
30-Apr-2009 [#1]
Profit Trend
QoQ- -14.27%
YoY- -21.91%
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 416,730 274,655 258,745 247,905 201,341 222,922 166,843 16.47%
PBT 62,760 61,700 43,528 51,338 20,085 30,300 27,241 14.91%
Tax -12,475 -13,381 -10,838 -12,090 -2,824 -5,405 -12,204 0.36%
NP 50,285 48,319 32,690 39,248 17,261 24,895 15,037 22.27%
-
NP to SH 30,446 29,386 19,280 24,691 10,806 14,607 15,037 12.47%
-
Tax Rate 19.88% 21.69% 24.90% 23.55% 14.06% 17.84% 44.80% -
Total Cost 366,445 226,336 226,055 208,657 184,080 198,027 151,806 15.81%
-
Net Worth 198,922 109,293 126,956 108,966 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 - - 2,662 2,656 - - - -
Div Payout % - - 13.81% 10.76% - - - -
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 198,922 109,293 126,956 108,966 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 12.07% 17.59% 12.63% 15.83% 8.57% 11.17% 9.01% -
ROE 15.31% 26.89% 15.19% 22.66% 12.85% 19.95% 25.51% -
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 328.90 502.60 485.06 466.39 378.43 420.10 314.16 0.76%
EPS 24.03 53.77 36.14 46.45 20.31 27.53 28.31 -2.69%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.57 2.00 2.38 2.05 1.58 1.38 1.11 5.94%
Adjusted Per Share Value based on latest NOSH - 53,342
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 327.01 215.52 203.04 194.53 157.99 174.93 130.92 16.47%
EPS 23.89 23.06 15.13 19.38 8.48 11.46 11.80 12.46%
DPS 0.00 0.00 2.09 2.08 0.00 0.00 0.00 -
NAPS 1.561 0.8576 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 0.52 0.57 0.25 0.00 0.00 0.00 0.00 -
P/EPS 7.12 5.30 3.32 0.00 0.00 0.00 0.00 -
EY 14.05 18.87 30.12 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 4.17 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.43 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 0.49 0.63 0.26 0.00 0.00 0.00 0.00 -
P/EPS 6.70 5.86 3.46 0.00 0.00 0.00 0.00 -
EY 14.93 17.07 28.91 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.58 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