[TSM] QoQ TTM Result on 31-Oct-2009 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
23-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Oct-2009 [#3]
Profit Trend
QoQ- 1.47%
YoY- -30.05%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 321,990 274,655 258,166 245,033 245,855 258,745 268,161 13.00%
PBT 63,953 61,700 54,696 41,253 42,298 43,528 48,384 20.50%
Tax -14,204 -13,381 -12,695 -9,176 -10,839 -10,838 -11,622 14.35%
NP 49,749 48,319 42,001 32,077 31,459 32,690 36,762 22.41%
-
NP to SH 29,083 29,386 24,590 18,495 18,227 19,280 22,488 18.75%
-
Tax Rate 22.21% 21.69% 23.21% 22.24% 25.63% 24.90% 24.02% -
Total Cost 272,241 226,336 216,165 212,956 214,396 226,055 231,399 11.47%
-
Net Worth 112,599 109,293 108,226 135,958 133,111 126,956 122,987 -5.72%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - - - 2,662 2,662 2,662 2,662 -
Div Payout % - - - 14.39% 14.61% 13.81% 11.84% -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 112,599 109,293 108,226 135,958 133,111 126,956 122,987 -5.72%
NOSH 56,299 54,646 54,113 53,738 53,458 53,342 53,241 3.80%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 15.45% 17.59% 16.27% 13.09% 12.80% 12.63% 13.71% -
ROE 25.83% 26.89% 22.72% 13.60% 13.69% 15.19% 18.28% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 571.92 502.60 477.08 455.97 459.90 485.06 503.67 8.86%
EPS 51.66 53.77 45.44 34.42 34.10 36.14 42.24 14.40%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 5.00 -
NAPS 2.00 2.00 2.00 2.53 2.49 2.38 2.31 -9.18%
Adjusted Per Share Value based on latest NOSH - 53,738
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 252.67 215.52 202.58 192.28 192.92 203.04 210.43 13.00%
EPS 22.82 23.06 19.30 14.51 14.30 15.13 17.65 18.73%
DPS 0.00 0.00 0.00 2.09 2.09 2.09 2.09 -
NAPS 0.8836 0.8576 0.8493 1.0669 1.0445 0.9962 0.9651 -5.72%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 3.23 2.85 2.58 1.87 1.58 1.20 1.01 -
P/RPS 0.56 0.57 0.54 0.41 0.34 0.25 0.20 99.03%
P/EPS 6.25 5.30 5.68 5.43 4.63 3.32 2.39 90.14%
EY 15.99 18.87 17.61 18.40 21.58 30.12 41.82 -47.41%
DY 0.00 0.00 0.00 2.67 3.16 4.17 4.95 -
P/NAPS 1.62 1.43 1.29 0.74 0.63 0.50 0.44 139.00%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/09/10 30/06/10 30/03/10 23/12/09 29/09/09 25/06/09 31/03/09 -
Price 3.22 3.15 3.60 2.08 1.77 1.25 1.05 -
P/RPS 0.56 0.63 0.75 0.46 0.38 0.26 0.21 92.64%
P/EPS 6.23 5.86 7.92 6.04 5.19 3.46 2.49 84.61%
EY 16.04 17.07 12.62 16.55 19.26 28.91 40.23 -45.91%
DY 0.00 0.00 0.00 2.40 2.82 4.00 4.76 -
P/NAPS 1.61 1.58 1.80 0.82 0.71 0.53 0.45 134.47%

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