[TSM] QoQ Annualized Quarter Result on 31-Oct-2010 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
22-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 3.06%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 352,990 368,272 398,545 385,232 367,472 295,536 258,219 23.24%
PBT 33,506 42,912 70,564 70,128 66,400 62,840 54,696 -27.93%
Tax -10,512 -11,724 -15,346 -18,974 -15,424 -11,920 -12,695 -11.85%
NP 22,994 31,188 55,218 51,153 50,976 50,920 42,001 -33.15%
-
NP to SH 11,378 18,904 34,234 30,720 29,808 34,056 24,590 -40.26%
-
Tax Rate 31.37% 27.32% 21.75% 27.06% 23.23% 18.97% 23.21% -
Total Cost 329,996 337,084 343,327 334,078 316,496 244,616 216,218 32.66%
-
Net Worth 200,638 198,922 191,262 116,751 112,610 151,918 62,239 118.69%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 200,638 198,922 191,262 116,751 112,610 151,918 62,239 118.69%
NOSH 126,986 126,702 124,196 58,375 56,305 54,646 54,121 76.84%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 6.51% 8.47% 13.85% 13.28% 13.87% 17.23% 16.27% -
ROE 5.67% 9.50% 17.90% 26.31% 26.47% 22.42% 39.51% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 277.97 290.66 320.90 659.92 652.64 540.81 477.11 -30.31%
EPS 8.96 14.92 26.87 24.15 23.48 62.32 19.80 -41.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.54 2.00 2.00 2.78 1.15 23.65%
Adjusted Per Share Value based on latest NOSH - 58,371
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 276.99 288.99 312.74 302.29 288.36 231.91 202.63 23.24%
EPS 8.93 14.83 26.86 24.11 23.39 26.72 19.30 -40.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5744 1.561 1.5009 0.9162 0.8837 1.1921 0.4884 118.68%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.50 1.71 1.78 3.93 3.23 2.85 2.58 -
P/RPS 0.54 0.59 0.55 0.60 0.49 0.53 0.54 0.00%
P/EPS 16.74 11.46 6.46 7.47 6.10 4.57 5.68 105.96%
EY 5.97 8.73 15.49 13.39 16.39 21.87 17.61 -51.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 1.16 1.97 1.62 1.03 2.24 -43.64%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 29/06/11 31/03/11 22/12/10 30/09/10 30/06/10 30/03/10 -
Price 1.10 1.61 1.82 3.90 3.22 3.15 3.60 -
P/RPS 0.40 0.55 0.57 0.59 0.49 0.58 0.75 -34.31%
P/EPS 12.28 10.79 6.60 7.41 6.08 5.05 7.92 34.06%
EY 8.15 9.27 15.15 13.49 16.44 19.78 12.62 -25.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 1.18 1.95 1.61 1.13 3.13 -63.25%

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