[TSM] YoY Cumulative Quarter Result on 31-Oct-2011 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
22-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -370.89%
YoY- -166.89%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 272,463 288,924 185,024 208,152 162,194 166,782 158,886 9.40%
PBT 34,795 52,596 35,972 43,100 30,329 20,107 19,874 9.77%
Tax -40,123 -14,231 -7,321 -9,766 -7,673 -2,630 -3,563 49.68%
NP -5,328 38,365 28,651 33,334 22,656 17,477 16,311 -
-
NP to SH -15,411 23,040 16,952 20,944 14,047 11,237 9,395 -
-
Tax Rate 115.31% 27.06% 20.35% 22.66% 25.30% 13.08% 17.93% -
Total Cost 277,791 250,559 156,373 174,818 139,538 149,305 142,575 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 -8.84% 19.73% 12.47% 17.26% 14.60% 13.84% 14.16% -
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 214.10 494.94 344.46 391.18 305.17 314.21 299.34 -5.43%
EPS -12.11 18.11 31.56 39.36 26.43 21.17 17.70 -
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 - 127,191
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 213.80 226.72 145.19 163.34 127.27 130.88 124.68 9.40%
EPS -12.09 18.08 13.30 16.43 11.02 8.82 7.37 -
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 0.55 0.79 0.54 0.00 0.00 0.00 0.00 -
P/EPS -9.66 9.96 5.93 0.00 0.00 0.00 0.00 -
EY -10.35 10.04 16.88 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 0.52 0.79 0.60 0.00 0.00 0.00 0.00 -
P/EPS -9.25 9.88 6.59 0.00 0.00 0.00 0.00 -
EY -10.81 10.12 15.17 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