[TSM] QoQ TTM 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- 19.5%
YoY- 52.42%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 398,546 362,067 321,990 274,655 258,166 245,033 245,855 37.87%
PBT 67,742 69,067 63,953 61,700 54,696 41,253 42,298 36.76%
Tax -12,524 -17,350 -14,204 -13,381 -12,695 -9,176 -10,839 10.08%
NP 55,218 51,717 49,749 48,319 42,001 32,077 31,459 45.36%
-
NP to SH 34,234 30,680 29,083 29,386 24,590 18,495 18,227 52.05%
-
Tax Rate 18.49% 25.12% 22.21% 21.69% 23.21% 22.24% 25.63% -
Total Cost 343,328 310,350 272,241 226,336 216,165 212,956 214,396 36.75%
-
Net Worth 191,238 116,743 112,599 109,293 108,226 135,958 133,111 27.23%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - - - 2,662 2,662 -
Div Payout % - - - - - 14.39% 14.61% -
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 191,238 116,743 112,599 109,293 108,226 135,958 133,111 27.23%
NOSH 124,180 58,371 56,299 54,646 54,113 53,738 53,458 75.12%
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% 14.28% 15.45% 17.59% 16.27% 13.09% 12.80% -
ROE 17.90% 26.28% 25.83% 26.89% 22.72% 13.60% 13.69% -
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 320.94 620.28 571.92 502.60 477.08 455.97 459.90 -21.27%
EPS 27.57 52.56 51.66 53.77 45.44 34.42 34.10 -13.17%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.54 2.00 2.00 2.00 2.00 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 312.74 284.12 252.67 215.52 202.58 192.28 192.92 37.87%
EPS 26.86 24.07 22.82 23.06 19.30 14.51 14.30 52.05%
DPS 0.00 0.00 0.00 0.00 0.00 2.09 2.09 -
NAPS 1.5007 0.9161 0.8836 0.8576 0.8493 1.0669 1.0445 27.24%
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 0.63 0.56 0.57 0.54 0.41 0.34 37.68%
P/EPS 6.46 7.48 6.25 5.30 5.68 5.43 4.63 24.78%
EY 15.49 13.37 15.99 18.87 17.61 18.40 21.58 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 2.67 3.16 -
P/NAPS 1.16 1.97 1.62 1.43 1.29 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 0.63 0.56 0.63 0.75 0.46 0.38 30.94%
P/EPS 6.60 7.42 6.23 5.86 7.92 6.04 5.19 17.32%
EY 15.15 13.48 16.04 17.07 12.62 16.55 19.26 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 2.40 2.82 -
P/NAPS 1.18 1.95 1.61 1.58 1.80 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