[TSM] YoY Annualized Quarter Result on 31-Jan-2012 [#4]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
30-Mar-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Jan-2012 [#4]
Profit Trend
QoQ- 32.26%
YoY- -140.66%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 330,868 398,545 258,219 268,162 225,171 215,224 211,228 7.76%
PBT 36,199 70,564 54,696 48,383 42,602 24,391 25,284 6.16%
Tax -39,962 -15,346 -12,695 -11,621 -10,511 -3,368 -4,485 43.96%
NP -3,763 55,218 42,001 36,762 32,091 21,023 20,799 -
-
NP to SH -13,919 34,234 24,590 22,489 19,766 13,096 12,176 -
-
Tax Rate 110.40% 21.75% 23.21% 24.02% 24.67% 13.81% 17.74% -
Total Cost 334,631 343,327 216,218 231,400 193,080 194,201 190,429 9.84%
-
Net Worth 175,738 191,262 62,239 122,899 102,066 82,318 69,501 16.71%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - 2,660 2,657 - - -
Div Payout % - - - 11.83% 13.45% - - -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 175,738 191,262 62,239 122,899 102,066 82,318 69,501 16.71%
NOSH 127,346 124,196 54,121 53,203 53,159 53,108 53,054 15.70%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin -1.14% 13.85% 16.27% 13.71% 14.25% 9.77% 9.85% -
ROE -7.92% 17.90% 39.51% 18.30% 19.37% 15.91% 17.52% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 259.82 320.90 477.11 504.03 423.58 405.25 398.13 -6.86%
EPS -10.93 26.87 19.80 42.27 37.20 24.67 22.95 -
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.38 1.54 1.15 2.31 1.92 1.55 1.31 0.87%
Adjusted Per Share Value based on latest NOSH - 127,435
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 259.63 312.74 202.63 210.43 176.69 168.89 165.75 7.76%
EPS -10.92 26.86 19.30 17.65 15.51 10.28 9.55 -
DPS 0.00 0.00 0.00 2.09 2.09 0.00 0.00 -
NAPS 1.379 1.5009 0.4884 0.9644 0.8009 0.646 0.5454 16.71%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 - - - -
Price 1.15 1.78 2.58 1.01 0.00 0.00 0.00 -
P/RPS 0.44 0.55 0.54 0.20 0.00 0.00 0.00 -
P/EPS -10.52 6.46 5.68 2.39 0.00 0.00 0.00 -
EY -9.50 15.49 17.61 41.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.95 0.00 0.00 0.00 -
P/NAPS 0.83 1.16 2.24 0.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 -
Price 1.24 1.82 3.60 1.05 0.00 0.00 0.00 -
P/RPS 0.48 0.57 0.75 0.21 0.00 0.00 0.00 -
P/EPS -11.34 6.60 7.92 2.48 0.00 0.00 0.00 -
EY -8.81 15.15 12.62 40.26 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.90 1.18 3.13 0.45 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