[TSM] YoY TTM 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- -17.83%
YoY- -13.97%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 CAGR
Revenue 391,305 321,990 245,855 259,675 204,640 225,447 190,632 12.72%
PBT 51,295 63,953 42,298 55,951 23,226 32,258 29,129 9.88%
Tax -10,068 -14,204 -10,839 -12,929 -4,799 -4,757 -11,263 -1.85%
NP 41,227 49,749 31,459 43,022 18,427 27,501 17,866 14.94%
-
NP to SH 25,019 29,083 18,227 26,952 10,878 16,776 16,097 7.62%
-
Tax Rate 19.63% 22.21% 25.63% 23.11% 20.66% 14.75% 38.67% -
Total Cost 350,078 272,241 214,396 216,653 186,213 197,946 172,766 12.48%
-
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 - - 2,662 2,656 - - - -
Div Payout % - - 14.61% 9.86% - - - -
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 10.54% 15.45% 12.80% 16.57% 9.00% 12.20% 9.37% -
ROE 12.50% 25.83% 13.69% 23.04% 12.18% 21.05% 25.91% -
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 308.82 571.92 459.90 488.44 385.03 424.41 359.05 -2.47%
EPS 19.75 51.66 34.10 50.70 20.47 31.58 30.32 -6.89%
DPS 0.00 0.00 5.00 5.00 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 307.06 252.67 192.92 203.77 160.58 176.91 149.59 12.72%
EPS 19.63 22.82 14.30 21.15 8.54 13.16 12.63 7.62%
DPS 0.00 0.00 2.09 2.08 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 0.49 0.56 0.34 0.00 0.00 0.00 0.00 -
P/EPS 7.60 6.25 4.63 0.00 0.00 0.00 0.00 -
EY 13.16 15.99 21.58 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 3.16 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 0.36 0.56 0.38 0.00 0.00 0.00 0.00 -
P/EPS 5.57 6.23 5.19 0.00 0.00 0.00 0.00 -
EY 17.95 16.04 19.26 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.82 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