[TSM] YoY 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- -79.62%
YoY- -84.93%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
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 84,427 109,852 62,517 75,407 63,637 60,338 57,813 6.51%
PBT 6,024 17,489 15,236 16,466 11,853 8,712 6,754 -1.88%
Tax -2,324 -4,731 -3,908 -3,907 -3,068 -1,093 -1,741 4.92%
NP 3,700 12,758 11,328 12,559 8,785 7,619 5,013 -4.93%
-
NP to SH 963 6,390 6,693 7,746 5,485 5,413 3,244 -18.31%
-
Tax Rate 38.58% 27.05% 25.65% 23.73% 25.88% 12.55% 25.78% -
Total Cost 80,727 97,094 51,189 62,848 54,852 52,719 52,800 7.32%
-
Net Worth 200,202 112,599 133,111 116,960 89,290 79,681 62,119 21.52%
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 200,202 112,599 133,111 116,960 89,290 79,681 62,119 21.52%
NOSH 126,710 56,299 53,458 53,164 53,149 53,120 53,093 15.59%
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 4.38% 11.61% 18.12% 16.65% 13.80% 12.63% 8.67% -
ROE 0.48% 5.68% 5.03% 6.62% 6.14% 6.79% 5.22% -
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 66.63 195.12 116.95 141.84 119.73 113.59 108.89 -7.85%
EPS 0.76 5.00 12.52 14.57 10.32 10.19 6.11 -29.33%
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 66.25 86.20 49.06 59.17 49.94 47.35 45.37 6.50%
EPS 0.76 5.01 5.25 6.08 4.30 4.25 2.55 -18.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.571 0.8836 1.0445 0.9178 0.7007 0.6253 0.4875 21.52%
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 2.25 1.66 1.35 0.00 0.00 0.00 0.00 -
P/EPS 197.37 28.46 12.62 0.00 0.00 0.00 0.00 -
EY 0.51 3.51 7.92 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 1.65 1.65 1.51 0.00 0.00 0.00 0.00 -
P/EPS 144.74 28.37 14.14 0.00 0.00 0.00 0.00 -
EY 0.69 3.52 7.07 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