[TSM] YoY TTM Result on 31-Oct-2010 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
22-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2011
Quarter
31-Oct-2010 [#3]
Profit Trend
QoQ- 5.49%
YoY- 65.88%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 382,083 362,067 245,033 271,130 210,636 218,774 195,579 11.80%
PBT 48,322 69,067 41,253 55,151 34,465 25,608 28,457 9.22%
Tax -36,798 -17,350 -9,176 -12,605 -8,264 -3,552 -7,119 31.47%
NP 11,524 51,717 32,077 42,546 26,201 22,056 21,338 -9.75%
-
NP to SH -4,219 30,680 18,495 26,439 15,906 14,109 15,554 -
-
Tax Rate 76.15% 25.12% 22.24% 22.86% 23.98% 13.87% 25.02% -
Total Cost 370,559 310,350 212,956 228,584 184,435 196,718 174,241 13.39%
-
Net Worth 174,251 116,743 135,958 121,290 96,169 81,214 66,306 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 - - 2,662 2,656 - - - -
Div Payout % - - 14.39% 10.05% - - - -
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 174,251 116,743 135,958 121,290 96,169 81,214 66,306 17.46%
NOSH 127,191 58,371 53,738 53,197 53,132 53,081 53,045 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 3.02% 14.28% 13.09% 15.69% 12.44% 10.08% 10.91% -
ROE -2.42% 26.28% 13.60% 21.80% 16.54% 17.37% 23.46% -
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 300.40 620.28 455.97 509.67 396.44 412.15 368.70 -3.35%
EPS -3.32 52.56 34.42 49.70 29.94 26.58 29.32 -
DPS 0.00 0.00 5.00 5.00 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 - 58,371
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 299.82 284.12 192.28 212.76 165.29 171.67 153.47 11.80%
EPS -3.31 24.07 14.51 20.75 12.48 11.07 12.21 -
DPS 0.00 0.00 2.09 2.08 0.00 0.00 0.00 -
NAPS 1.3674 0.9161 1.0669 0.9518 0.7547 0.6373 0.5203 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 0.39 0.63 0.41 0.00 0.00 0.00 0.00 -
P/EPS -35.27 7.48 5.43 0.00 0.00 0.00 0.00 -
EY -2.84 13.37 18.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.67 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 0.37 0.63 0.46 0.00 0.00 0.00 0.00 -
P/EPS -33.76 7.42 6.04 0.00 0.00 0.00 0.00 -
EY -2.96 13.48 16.55 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 2.40 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