[TSM] YoY Cumulative 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- 20.38%
YoY- -61.83%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 176,495 183,736 119,912 142,218 107,715 118,300 103,731 9.25%
PBT 16,753 33,200 23,942 30,028 16,454 17,472 10,587 7.94%
Tax -5,256 -7,712 -6,202 -6,984 -4,567 -2,989 -2,716 11.62%
NP 11,497 25,488 17,740 23,044 11,887 14,483 7,871 6.51%
-
NP to SH 5,689 14,904 10,411 14,673 7,261 9,481 4,970 2.27%
-
Tax Rate 31.37% 23.23% 25.90% 23.26% 27.76% 17.11% 25.65% -
Total Cost 164,998 158,248 102,172 119,174 95,828 103,817 95,860 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 2.84% 13.24% 7.82% 12.55% 8.14% 11.91% 8.00% -
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 138.99 326.32 224.37 267.51 202.79 222.85 195.36 -5.51%
EPS 4.48 11.74 19.48 27.60 13.67 17.86 9.36 -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 138.50 144.18 94.10 111.60 84.52 92.83 81.40 9.25%
EPS 4.46 11.70 8.17 11.51 5.70 7.44 3.90 2.26%
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 1.08 0.99 0.70 0.00 0.00 0.00 0.00 -
P/EPS 33.48 12.20 8.11 0.00 0.00 0.00 0.00 -
EY 2.99 8.20 12.33 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 0.79 0.99 0.79 0.00 0.00 0.00 0.00 -
P/EPS 24.55 12.16 9.09 0.00 0.00 0.00 0.00 -
EY 4.07 8.22 11.01 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