[TSM] YoY Cumulative Quarter Result on 30-Apr-2010 [#1]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
30-Apr-2010 [#1]
Profit Trend
QoQ- -65.38%
YoY- 128.99%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 92,068 73,884 57,395 66,811 44,078 57,962 45,917 12.28%
PBT 10,728 15,710 8,706 13,562 4,601 8,764 3,771 19.02%
Tax -2,931 -2,980 -2,294 -3,078 -1,499 -1,896 -2,045 6.17%
NP 7,797 12,730 6,412 10,484 3,102 6,868 1,726 28.55%
-
NP to SH 4,726 8,514 3,718 6,926 1,777 4,071 1,726 18.27%
-
Tax Rate 27.32% 18.97% 26.35% 22.70% 32.58% 21.63% 54.23% -
Total Cost 84,271 61,154 50,983 56,327 40,976 51,094 44,191 11.35%
-
Net Worth 198,922 151,918 126,956 108,966 84,061 73,228 58,949 22.45%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 198,922 151,918 126,956 108,966 84,061 73,228 58,949 22.45%
NOSH 126,702 54,646 53,342 53,154 53,203 53,063 53,107 15.58%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 8.47% 17.23% 11.17% 15.69% 7.04% 11.85% 3.76% -
ROE 2.38% 5.60% 2.93% 6.36% 2.11% 5.56% 2.93% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 72.66 135.20 107.60 125.69 82.85 109.23 86.46 -2.85%
EPS 3.73 15.58 6.97 13.03 3.34 7.67 3.25 2.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.57 2.78 2.38 2.05 1.58 1.38 1.11 5.94%
Adjusted Per Share Value based on latest NOSH - 54,646
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 72.25 57.98 45.04 52.43 34.59 45.48 36.03 12.28%
EPS 3.71 6.68 2.92 5.43 1.39 3.19 1.35 18.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.561 1.1921 0.9962 0.8551 0.6596 0.5746 0.4626 22.45%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 - - - - -
Price 1.71 2.85 1.20 0.00 0.00 0.00 0.00 -
P/RPS 2.35 2.11 1.12 0.00 0.00 0.00 0.00 -
P/EPS 45.84 18.29 17.22 0.00 0.00 0.00 0.00 -
EY 2.18 5.47 5.81 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 1.09 1.03 0.50 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/06/11 30/06/10 25/06/09 24/06/08 29/06/07 30/06/06 24/06/05 -
Price 1.61 3.15 1.25 0.00 0.00 0.00 0.00 -
P/RPS 2.22 2.33 1.16 0.00 0.00 0.00 0.00 -
P/EPS 43.16 20.22 17.93 0.00 0.00 0.00 0.00 -
EY 2.32 4.95 5.58 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 1.03 1.13 0.53 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