[TSM] QoQ Quarter 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- 27.34%
YoY- 24.42%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 84,427 92,068 109,621 105,189 109,852 73,884 73,142 10.06%
PBT 6,024 10,728 17,400 17,143 17,489 15,710 18,725 -53.14%
Tax -2,324 -2,931 -548 -4,265 -4,731 -2,980 -5,374 -42.90%
NP 3,700 7,797 16,852 12,878 12,758 12,730 13,351 -57.59%
-
NP to SH 963 4,726 11,193 8,137 6,390 8,514 7,639 -74.95%
-
Tax Rate 38.58% 27.32% 3.15% 24.88% 27.05% 18.97% 28.70% -
Total Cost 80,727 84,271 92,769 92,311 97,094 61,154 59,791 22.22%
-
Net Worth 200,202 198,922 191,238 116,743 112,599 151,918 108,226 50.86%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 200,202 198,922 191,238 116,743 112,599 151,918 108,226 50.86%
NOSH 126,710 126,702 124,180 58,371 56,299 54,646 54,113 76.61%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 4.38% 8.47% 15.37% 12.24% 11.61% 17.23% 18.25% -
ROE 0.48% 2.38% 5.85% 6.97% 5.68% 5.60% 7.06% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 66.63 72.66 88.28 180.21 195.12 135.20 135.16 -37.67%
EPS 0.76 3.73 8.79 6.40 5.00 15.58 6.15 -75.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.58 1.57 1.54 2.00 2.00 2.78 2.00 -14.57%
Adjusted Per Share Value based on latest NOSH - 58,371
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 66.25 72.25 86.02 82.54 86.20 57.98 57.40 10.06%
EPS 0.76 3.71 8.78 6.39 5.01 6.68 5.99 -74.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.571 1.561 1.5007 0.9161 0.8836 1.1921 0.8493 50.85%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 1.50 1.71 1.78 3.93 3.23 2.85 2.58 -
P/RPS 2.25 2.35 2.02 2.18 1.66 2.11 1.91 11.57%
P/EPS 197.37 45.84 19.75 28.19 28.46 18.29 18.28 390.63%
EY 0.51 2.18 5.06 3.55 3.51 5.47 5.47 -79.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.09 1.16 1.97 1.62 1.03 1.29 -18.49%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 29/06/11 31/03/11 22/12/10 30/09/10 30/06/10 30/03/10 -
Price 1.10 1.61 1.82 3.90 3.22 3.15 3.60 -
P/RPS 1.65 2.22 2.06 2.16 1.65 2.33 2.66 -27.33%
P/EPS 144.74 43.16 20.19 27.98 28.37 20.22 25.50 219.21%
EY 0.69 2.32 4.95 3.57 3.52 4.95 3.92 -68.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 1.03 1.18 1.95 1.61 1.13 1.80 -46.81%

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