[TSM] QoQ TTM Result on 31-Jan-2010 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 32.95%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 362,067 321,990 274,655 258,166 245,033 245,855 258,745 25.02%
PBT 69,067 63,953 61,700 54,696 41,253 42,298 43,528 35.92%
Tax -17,350 -14,204 -13,381 -12,695 -9,176 -10,839 -10,838 36.72%
NP 51,717 49,749 48,319 42,001 32,077 31,459 32,690 35.65%
-
NP to SH 30,680 29,083 29,386 24,590 18,495 18,227 19,280 36.18%
-
Tax Rate 25.12% 22.21% 21.69% 23.21% 22.24% 25.63% 24.90% -
Total Cost 310,350 272,241 226,336 216,165 212,956 214,396 226,055 23.45%
-
Net Worth 116,743 112,599 109,293 108,226 135,958 133,111 126,956 -5.42%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - 2,662 2,662 2,662 -
Div Payout % - - - - 14.39% 14.61% 13.81% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 116,743 112,599 109,293 108,226 135,958 133,111 126,956 -5.42%
NOSH 58,371 56,299 54,646 54,113 53,738 53,458 53,342 6.17%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 14.28% 15.45% 17.59% 16.27% 13.09% 12.80% 12.63% -
ROE 26.28% 25.83% 26.89% 22.72% 13.60% 13.69% 15.19% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 620.28 571.92 502.60 477.08 455.97 459.90 485.06 17.76%
EPS 52.56 51.66 53.77 45.44 34.42 34.10 36.14 28.27%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 5.00 -
NAPS 2.00 2.00 2.00 2.00 2.53 2.49 2.38 -10.92%
Adjusted Per Share Value based on latest NOSH - 54,113
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 284.12 252.67 215.52 202.58 192.28 192.92 203.04 25.03%
EPS 24.07 22.82 23.06 19.30 14.51 14.30 15.13 36.16%
DPS 0.00 0.00 0.00 0.00 2.09 2.09 2.09 -
NAPS 0.9161 0.8836 0.8576 0.8493 1.0669 1.0445 0.9962 -5.42%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.93 3.23 2.85 2.58 1.87 1.58 1.20 -
P/RPS 0.63 0.56 0.57 0.54 0.41 0.34 0.25 84.87%
P/EPS 7.48 6.25 5.30 5.68 5.43 4.63 3.32 71.60%
EY 13.37 15.99 18.87 17.61 18.40 21.58 30.12 -41.72%
DY 0.00 0.00 0.00 0.00 2.67 3.16 4.17 -
P/NAPS 1.97 1.62 1.43 1.29 0.74 0.63 0.50 148.83%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 30/09/10 30/06/10 30/03/10 23/12/09 29/09/09 25/06/09 -
Price 3.90 3.22 3.15 3.60 2.08 1.77 1.25 -
P/RPS 0.63 0.56 0.63 0.75 0.46 0.38 0.26 80.11%
P/EPS 7.42 6.23 5.86 7.92 6.04 5.19 3.46 66.06%
EY 13.48 16.04 17.07 12.62 16.55 19.26 28.91 -39.78%
DY 0.00 0.00 0.00 0.00 2.40 2.82 4.00 -
P/NAPS 1.95 1.61 1.58 1.80 0.82 0.71 0.53 137.76%

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