[TSM] QoQ TTM Result on 31-Oct-2010 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
22-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 5.49%
YoY- 65.88%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 391,305 416,730 398,546 362,067 321,990 274,655 258,166 32.05%
PBT 51,295 62,760 67,742 69,067 63,953 61,700 54,696 -4.20%
Tax -10,068 -12,475 -12,524 -17,350 -14,204 -13,381 -12,695 -14.35%
NP 41,227 50,285 55,218 51,717 49,749 48,319 42,001 -1.23%
-
NP to SH 25,019 30,446 34,234 30,680 29,083 29,386 24,590 1.16%
-
Tax Rate 19.63% 19.88% 18.49% 25.12% 22.21% 21.69% 23.21% -
Total Cost 350,078 366,445 343,328 310,350 272,241 226,336 216,165 38.02%
-
Net Worth 200,202 198,922 191,238 116,743 112,599 109,293 108,226 50.86%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 200,202 198,922 191,238 116,743 112,599 109,293 108,226 50.86%
NOSH 126,710 126,702 124,180 58,371 56,299 54,646 54,113 76.61%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 10.54% 12.07% 13.85% 14.28% 15.45% 17.59% 16.27% -
ROE 12.50% 15.31% 17.90% 26.28% 25.83% 26.89% 22.72% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 308.82 328.90 320.94 620.28 571.92 502.60 477.08 -25.22%
EPS 19.75 24.03 27.57 52.56 51.66 53.77 45.44 -42.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.54 2.00 2.00 2.00 2.00 -14.57%
Adjusted Per Share Value based on latest NOSH - 58,371
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 307.06 327.01 312.74 284.12 252.67 215.52 202.58 32.05%
EPS 19.63 23.89 26.86 24.07 22.82 23.06 19.30 1.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.571 1.561 1.5007 0.9161 0.8836 0.8576 0.8493 50.85%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.50 1.71 1.78 3.93 3.23 2.85 2.58 -
P/RPS 0.49 0.52 0.55 0.63 0.56 0.57 0.54 -6.28%
P/EPS 7.60 7.12 6.46 7.48 6.25 5.30 5.68 21.49%
EY 13.16 14.05 15.49 13.37 15.99 18.87 17.61 -17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 1.16 1.97 1.62 1.43 1.29 -18.49%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 29/06/11 31/03/11 22/12/10 30/09/10 30/06/10 30/03/10 -
Price 1.10 1.61 1.82 3.90 3.22 3.15 3.60 -
P/RPS 0.36 0.49 0.57 0.63 0.56 0.63 0.75 -38.77%
P/EPS 5.57 6.70 6.60 7.42 6.23 5.86 7.92 -20.96%
EY 17.95 14.93 15.15 13.48 16.04 17.07 12.62 26.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 1.18 1.95 1.61 1.58 1.80 -46.81%

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