[TSM] QoQ Cumulative Quarter Result on 31-Jan-2011 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
31-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Jan-2011 [#4]
Profit Trend
QoQ- 48.59%
YoY- 39.22%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 272,463 176,495 92,068 398,545 288,924 183,736 73,884 138.12%
PBT 34,795 16,753 10,728 70,564 52,596 33,200 15,710 69.66%
Tax -40,123 -5,256 -2,931 -15,346 -14,231 -7,712 -2,980 463.28%
NP -5,328 11,497 7,797 55,218 38,365 25,488 12,730 -
-
NP to SH -15,411 5,689 4,726 34,234 23,040 14,904 8,514 -
-
Tax Rate 115.31% 31.37% 27.32% 21.75% 27.06% 23.23% 18.97% -
Total Cost 277,791 164,998 84,271 343,327 250,559 158,248 61,154 173.52%
-
Net Worth 174,344 200,638 198,922 191,262 116,751 112,610 151,918 9.58%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 174,344 200,638 198,922 191,262 116,751 112,610 151,918 9.58%
NOSH 127,258 126,986 126,702 124,196 58,375 56,305 54,646 75.42%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin -1.96% 6.51% 8.47% 13.85% 13.28% 13.87% 17.23% -
ROE -8.84% 2.84% 2.38% 17.90% 19.73% 13.24% 5.60% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 214.10 138.99 72.66 320.90 494.94 326.32 135.20 35.74%
EPS -12.11 4.48 3.73 26.87 18.11 11.74 15.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 1.58 1.57 1.54 2.00 2.00 2.78 -37.52%
Adjusted Per Share Value based on latest NOSH - 124,180
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 213.80 138.50 72.25 312.74 226.72 144.18 57.98 138.11%
EPS -12.09 4.46 3.71 26.86 18.08 11.70 6.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3681 1.5744 1.561 1.5009 0.9162 0.8837 1.1921 9.58%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 1.17 1.50 1.71 1.78 3.93 3.23 2.85 -
P/RPS 0.55 1.08 2.35 0.55 0.79 0.99 2.11 -59.09%
P/EPS -9.66 33.48 45.84 6.46 9.96 12.20 18.29 -
EY -10.35 2.99 2.18 15.49 10.04 8.20 5.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.09 1.16 1.97 1.62 1.03 -11.98%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 22/12/11 28/09/11 29/06/11 31/03/11 22/12/10 30/09/10 30/06/10 -
Price 1.12 1.10 1.61 1.82 3.90 3.22 3.15 -
P/RPS 0.52 0.79 2.22 0.57 0.79 0.99 2.33 -63.10%
P/EPS -9.25 24.55 43.16 6.60 9.88 12.16 20.22 -
EY -10.81 4.07 2.32 15.15 10.12 8.22 4.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.70 1.03 1.18 1.95 1.61 1.13 -19.20%

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