[TSM] QoQ Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -65.38%
YoY- 128.99%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 398,545 288,924 183,736 73,884 258,219 185,024 119,912 122.22%
PBT 70,564 52,596 33,200 15,710 54,696 35,972 23,942 105.16%
Tax -15,346 -14,231 -7,712 -2,980 -12,695 -7,321 -6,202 82.63%
NP 55,218 38,365 25,488 12,730 42,001 28,651 17,740 112.74%
-
NP to SH 34,234 23,040 14,904 8,514 24,590 16,952 10,411 120.64%
-
Tax Rate 21.75% 27.06% 23.23% 18.97% 23.21% 20.35% 25.90% -
Total Cost 343,327 250,559 158,248 61,154 216,218 156,373 102,172 123.85%
-
Net Worth 191,262 116,751 112,610 151,918 62,239 135,895 133,076 27.27%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 191,262 116,751 112,610 151,918 62,239 135,895 133,076 27.27%
NOSH 124,196 58,375 56,305 54,646 54,121 53,713 53,444 75.17%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 13.85% 13.28% 13.87% 17.23% 16.27% 15.49% 14.79% -
ROE 17.90% 19.73% 13.24% 5.60% 39.51% 12.47% 7.82% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 320.90 494.94 326.32 135.20 477.11 344.46 224.37 26.85%
EPS 26.87 18.11 11.74 15.58 19.80 31.56 19.48 23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 2.00 2.00 2.78 1.15 2.53 2.49 -27.34%
Adjusted Per Share Value based on latest NOSH - 54,646
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 312.74 226.72 144.18 57.98 202.63 145.19 94.10 122.21%
EPS 26.86 18.08 11.70 6.68 19.30 13.30 8.17 120.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5009 0.9162 0.8837 1.1921 0.4884 1.0664 1.0443 27.27%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 1.78 3.93 3.23 2.85 2.58 1.87 1.58 -
P/RPS 0.55 0.79 0.99 2.11 0.54 0.54 0.70 -14.81%
P/EPS 6.46 9.96 12.20 18.29 5.68 5.93 8.11 -14.03%
EY 15.49 10.04 8.20 5.47 17.61 16.88 12.33 16.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 1.97 1.62 1.03 2.24 0.74 0.63 50.05%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/03/11 22/12/10 30/09/10 30/06/10 30/03/10 23/12/09 29/09/09 -
Price 1.82 3.90 3.22 3.15 3.60 2.08 1.77 -
P/RPS 0.57 0.79 0.99 2.33 0.75 0.60 0.79 -19.50%
P/EPS 6.60 9.88 12.16 20.22 7.92 6.59 9.09 -19.16%
EY 15.15 10.12 8.22 4.95 12.62 15.17 11.01 23.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.95 1.61 1.13 3.13 0.82 0.71 40.17%

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