[TSM] YoY Annualized Quarter 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- 3.06%
YoY- 35.91%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 363,284 385,232 246,698 277,536 216,258 222,376 211,848 9.40%
PBT 46,393 70,128 47,962 57,466 40,438 26,809 26,498 9.77%
Tax -53,497 -18,974 -9,761 -13,021 -10,230 -3,506 -4,750 49.68%
NP -7,104 51,153 38,201 44,445 30,208 23,302 21,748 -
-
NP to SH -20,548 30,720 22,602 27,925 18,729 14,982 12,526 -
-
Tax Rate 115.31% 27.06% 20.35% 22.66% 25.30% 13.08% 17.93% -
Total Cost 370,388 334,078 208,497 233,090 186,050 199,073 190,100 11.75%
-
Net Worth 174,344 116,751 135,895 121,321 96,197 81,212 66,348 17.46%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 174,344 116,751 135,895 121,321 96,197 81,212 66,348 17.46%
NOSH 127,258 58,375 53,713 53,211 53,147 53,079 53,079 15.68%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin -1.96% 13.28% 15.49% 16.01% 13.97% 10.48% 10.27% -
ROE -11.79% 26.31% 16.63% 23.02% 19.47% 18.45% 18.88% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 285.47 659.92 459.29 521.57 406.90 418.95 399.12 -5.42%
EPS -16.15 24.15 42.08 52.48 35.24 28.23 23.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.37 2.00 2.53 2.28 1.81 1.53 1.25 1.53%
Adjusted Per Share Value based on latest NOSH - 58,371
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 285.07 302.29 193.59 217.78 169.70 174.50 166.24 9.40%
EPS -16.12 24.11 17.74 21.91 14.70 11.76 9.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3681 0.9162 1.0664 0.952 0.7549 0.6373 0.5206 17.46%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 - - - - -
Price 1.17 3.93 1.87 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.60 0.41 0.00 0.00 0.00 0.00 -
P/EPS -7.25 7.47 4.44 0.00 0.00 0.00 0.00 -
EY -13.80 13.39 22.50 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 0.85 1.97 0.74 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 22/12/11 22/12/10 23/12/09 23/12/08 18/12/07 27/12/06 23/12/05 -
Price 1.12 3.90 2.08 0.00 0.00 0.00 0.00 -
P/RPS 0.39 0.59 0.45 0.00 0.00 0.00 0.00 -
P/EPS -6.94 7.41 4.94 0.00 0.00 0.00 0.00 -
EY -14.42 13.49 20.23 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 0.82 1.95 0.82 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