[TSM] YoY Annualized Quarter Result on 31-Jul-2011 [#2]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
28-Sep-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jul-2011 [#2]
Profit Trend
QoQ- -39.81%
YoY- -61.83%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 352,990 367,472 239,824 284,436 215,430 236,600 207,462 9.25%
PBT 33,506 66,400 47,884 60,056 32,908 34,944 21,174 7.94%
Tax -10,512 -15,424 -12,404 -13,968 -9,134 -5,978 -5,432 11.62%
NP 22,994 50,976 35,480 46,088 23,774 28,966 15,742 6.51%
-
NP to SH 11,378 29,808 20,822 29,346 14,522 18,962 9,940 2.27%
-
Tax Rate 31.37% 23.23% 25.90% 23.26% 27.76% 17.11% 25.65% -
Total Cost 329,996 316,496 204,344 238,348 191,656 207,634 191,720 9.46%
-
Net Worth 200,638 112,610 133,076 116,958 89,235 79,627 62,124 21.56%
Dividend
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Net Worth 200,638 112,610 133,076 116,958 89,235 79,627 62,124 21.56%
NOSH 126,986 56,305 53,444 53,163 53,116 53,085 53,098 15.63%
Ratio Analysis
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
NP Margin 6.51% 13.87% 14.79% 16.20% 11.04% 12.24% 7.59% -
ROE 5.67% 26.47% 15.65% 25.09% 16.27% 23.81% 16.00% -
Per Share
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 277.97 652.64 448.73 535.03 405.58 445.70 390.71 -5.51%
EPS 8.96 23.48 38.96 55.20 27.34 35.72 18.72 -11.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 2.00 2.49 2.20 1.68 1.50 1.17 5.13%
Adjusted Per Share Value based on latest NOSH - 126,710
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
RPS 276.99 288.36 188.19 223.20 169.05 185.66 162.80 9.25%
EPS 8.93 23.39 16.34 23.03 11.40 14.88 7.80 2.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5744 0.8837 1.0443 0.9178 0.7002 0.6248 0.4875 21.56%
Price Multiplier on Financial Quarter End Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 29/07/11 30/07/10 31/07/09 - - - - -
Price 1.50 3.23 1.58 0.00 0.00 0.00 0.00 -
P/RPS 0.54 0.49 0.35 0.00 0.00 0.00 0.00 -
P/EPS 16.74 6.10 4.06 0.00 0.00 0.00 0.00 -
EY 5.97 16.39 24.66 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.62 0.63 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Date 28/09/11 30/09/10 29/09/09 25/09/08 28/09/07 27/09/06 16/09/05 -
Price 1.10 3.22 1.77 0.00 0.00 0.00 0.00 -
P/RPS 0.40 0.49 0.39 0.00 0.00 0.00 0.00 -
P/EPS 12.28 6.08 4.54 0.00 0.00 0.00 0.00 -
EY 8.15 16.44 22.01 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.61 0.71 0.00 0.00 0.00 0.00 -

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