[TSM] QoQ Cumulative Quarter Result on 31-Jan-2010 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 45.06%
YoY- 9.34%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Cumulative Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 288,924 183,736 73,884 258,219 185,024 119,912 57,395 192.86%
PBT 52,596 33,200 15,710 54,696 35,972 23,942 8,706 230.62%
Tax -14,231 -7,712 -2,980 -12,695 -7,321 -6,202 -2,294 236.49%
NP 38,365 25,488 12,730 42,001 28,651 17,740 6,412 228.50%
-
NP to SH 23,040 14,904 8,514 24,590 16,952 10,411 3,718 236.25%
-
Tax Rate 27.06% 23.23% 18.97% 23.21% 20.35% 25.90% 26.35% -
Total Cost 250,559 158,248 61,154 216,218 156,373 102,172 50,983 188.22%
-
Net Worth 116,751 112,610 151,918 62,239 135,895 133,076 126,956 -5.41%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 116,751 112,610 151,918 62,239 135,895 133,076 126,956 -5.41%
NOSH 58,375 56,305 54,646 54,121 53,713 53,444 53,342 6.17%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 13.28% 13.87% 17.23% 16.27% 15.49% 14.79% 11.17% -
ROE 19.73% 13.24% 5.60% 39.51% 12.47% 7.82% 2.93% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 494.94 326.32 135.20 477.11 344.46 224.37 107.60 175.81%
EPS 18.11 11.74 15.58 19.80 31.56 19.48 6.97 88.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 2.00 2.78 1.15 2.53 2.49 2.38 -10.92%
Adjusted Per Share Value based on latest NOSH - 54,113
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 226.72 144.18 57.98 202.63 145.19 94.10 45.04 192.85%
EPS 18.08 11.70 6.68 19.30 13.30 8.17 2.92 236.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9162 0.8837 1.1921 0.4884 1.0664 1.0443 0.9962 -5.41%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 3.93 3.23 2.85 2.58 1.87 1.58 1.20 -
P/RPS 0.79 0.99 2.11 0.54 0.54 0.70 1.12 -20.71%
P/EPS 9.96 12.20 18.29 5.68 5.93 8.11 17.22 -30.51%
EY 10.04 8.20 5.47 17.61 16.88 12.33 5.81 43.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.62 1.03 2.24 0.74 0.63 0.50 148.83%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 22/12/10 30/09/10 30/06/10 30/03/10 23/12/09 29/09/09 25/06/09 -
Price 3.90 3.22 3.15 3.60 2.08 1.77 1.25 -
P/RPS 0.79 0.99 2.33 0.75 0.60 0.79 1.16 -22.53%
P/EPS 9.88 12.16 20.22 7.92 6.59 9.09 17.93 -32.71%
EY 10.12 8.22 4.95 12.62 15.17 11.01 5.58 48.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.61 1.13 3.13 0.82 0.71 0.53 137.76%

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