[TSM] QoQ Quarter Result on 31-Oct-2011 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
22-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -2291.17%
YoY- -359.32%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Revenue 58,405 95,967 84,427 92,068 109,621 105,189 109,852 -34.29%
PBT 1,403 14,170 6,024 10,728 17,400 17,143 17,489 -81.31%
Tax 161 -30,995 -2,324 -2,931 -548 -4,265 -4,731 -
NP 1,564 -16,825 3,700 7,797 16,852 12,878 12,758 -75.22%
-
NP to SH 1,491 -21,101 963 4,726 11,193 8,137 6,390 -61.99%
-
Tax Rate -11.48% 218.74% 38.58% 27.32% 3.15% 24.88% 27.05% -
Total Cost 56,841 112,792 80,727 84,271 92,769 92,311 97,094 -29.95%
-
Net Worth 175,861 174,251 200,202 198,922 191,238 116,743 112,599 34.50%
Dividend
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Net Worth 175,861 174,251 200,202 198,922 191,238 116,743 112,599 34.50%
NOSH 127,435 127,191 126,710 126,702 124,180 58,371 56,299 72.13%
Ratio Analysis
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
NP Margin 2.68% -17.53% 4.38% 8.47% 15.37% 12.24% 11.61% -
ROE 0.85% -12.11% 0.48% 2.38% 5.85% 6.97% 5.68% -
Per Share
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 45.83 75.45 66.63 72.66 88.28 180.21 195.12 -61.83%
EPS 1.17 -16.59 0.76 3.73 8.79 6.40 5.00 -61.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.37 1.58 1.57 1.54 2.00 2.00 -21.86%
Adjusted Per Share Value based on latest NOSH - 127,191
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
RPS 45.83 75.31 66.25 72.25 86.02 82.54 86.20 -34.29%
EPS 1.17 -16.56 0.76 3.71 8.78 6.39 5.01 -61.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.3674 1.571 1.561 1.5007 0.9161 0.8836 34.50%
Price Multiplier on Financial Quarter End Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 -
Price 1.15 1.17 1.50 1.71 1.78 3.93 3.23 -
P/RPS 2.51 1.55 2.25 2.35 2.02 2.18 1.66 31.63%
P/EPS 98.29 -7.05 197.37 45.84 19.75 28.19 28.46 127.96%
EY 1.02 -14.18 0.51 2.18 5.06 3.55 3.51 -56.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.85 0.95 1.09 1.16 1.97 1.62 -35.89%
Price Multiplier on Announcement Date
31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 CAGR
Date 30/03/12 22/12/11 28/09/11 29/06/11 31/03/11 22/12/10 30/09/10 -
Price 1.24 1.12 1.10 1.61 1.82 3.90 3.22 -
P/RPS 2.71 1.48 1.65 2.22 2.06 2.16 1.65 39.07%
P/EPS 105.98 -6.75 144.74 43.16 20.19 27.98 28.37 140.17%
EY 0.94 -14.81 0.69 2.32 4.95 3.57 3.52 -58.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.82 0.70 1.03 1.18 1.95 1.61 -32.06%

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