[TSM] QoQ Annualized Quarter Result on 31-Oct-2009 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 8.55%
YoY- -19.06%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 367,472 295,536 258,219 246,698 239,824 229,580 268,162 23.44%
PBT 66,400 62,840 54,696 47,962 47,884 34,824 48,383 23.56%
Tax -15,424 -11,920 -12,695 -9,761 -12,404 -9,176 -11,621 20.83%
NP 50,976 50,920 42,001 38,201 35,480 25,648 36,762 24.42%
-
NP to SH 29,808 34,056 24,590 22,602 20,822 14,872 22,489 20.72%
-
Tax Rate 23.23% 18.97% 23.21% 20.35% 25.90% 26.35% 24.02% -
Total Cost 316,496 244,616 216,218 208,497 204,344 203,932 231,400 23.28%
-
Net Worth 112,610 151,918 62,239 135,895 133,076 126,956 122,899 -5.67%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - - - - 2,660 -
Div Payout % - - - - - - 11.83% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 112,610 151,918 62,239 135,895 133,076 126,956 122,899 -5.67%
NOSH 56,305 54,646 54,121 53,713 53,444 53,342 53,203 3.86%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 13.87% 17.23% 16.27% 15.49% 14.79% 11.17% 13.71% -
ROE 26.47% 22.42% 39.51% 16.63% 15.65% 11.71% 18.30% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 652.64 540.81 477.11 459.29 448.73 430.39 504.03 18.85%
EPS 23.48 62.32 19.80 42.08 38.96 27.88 42.27 -32.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 2.00 2.78 1.15 2.53 2.49 2.38 2.31 -9.18%
Adjusted Per Share Value based on latest NOSH - 53,738
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 288.36 231.91 202.63 193.59 188.19 180.15 210.43 23.44%
EPS 23.39 26.72 19.30 17.74 16.34 11.67 17.65 20.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.09 -
NAPS 0.8837 1.1921 0.4884 1.0664 1.0443 0.9962 0.9644 -5.67%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.23 2.85 2.58 1.87 1.58 1.20 1.01 -
P/RPS 0.49 0.53 0.54 0.41 0.35 0.28 0.20 82.03%
P/EPS 6.10 4.57 5.68 4.44 4.06 4.30 2.39 87.08%
EY 16.39 21.87 17.61 22.50 24.66 23.23 41.85 -46.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.95 -
P/NAPS 1.62 1.03 2.24 0.74 0.63 0.50 0.44 139.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 30/03/10 23/12/09 29/09/09 25/06/09 31/03/09 -
Price 3.22 3.15 3.60 2.08 1.77 1.25 1.05 -
P/RPS 0.49 0.58 0.75 0.45 0.39 0.29 0.21 76.19%
P/EPS 6.08 5.05 7.92 4.94 4.54 4.48 2.48 82.11%
EY 16.44 19.78 12.62 20.23 22.01 22.30 40.26 -45.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 1.61 1.13 3.13 0.82 0.71 0.53 0.45 134.47%

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