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

Announcement Date
30-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jan-2010 [#4]
Profit Trend
QoQ- 16.8%
YoY- 394.75%
View:
Show?
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 58,405 109,621 73,142 60,009 62,978 48,442 51,991 1.95%
PBT 1,403 17,400 18,725 5,282 12,049 4,137 5,497 -20.34%
Tax 161 -548 -5,374 -1,855 -2,838 -591 -922 -
NP 1,564 16,852 13,351 3,427 9,211 3,546 4,575 -16.37%
-
NP to SH 1,491 11,193 7,639 1,544 5,495 1,859 2,868 -10.32%
-
Tax Rate -11.48% 3.15% 28.70% 35.12% 23.55% 14.29% 16.77% -
Total Cost 56,841 92,769 59,791 56,582 53,767 44,896 47,416 3.06%
-
Net Worth 175,861 191,238 108,226 122,987 53,139 53,128 69,446 16.74%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div - - - 2,662 2,656 - - -
Div Payout % - - - 172.41% 48.35% - - -
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 175,861 191,238 108,226 122,987 53,139 53,128 69,446 16.74%
NOSH 127,435 124,180 54,113 53,241 53,139 53,128 53,012 15.73%
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 2.68% 15.37% 18.25% 5.71% 14.63% 7.32% 8.80% -
ROE 0.85% 5.85% 7.06% 1.26% 10.34% 3.50% 4.13% -
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 45.83 88.28 135.16 112.71 118.51 91.18 98.07 -11.90%
EPS 1.17 8.79 6.15 2.90 10.76 3.50 5.41 -22.51%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.38 1.54 2.00 2.31 1.00 1.00 1.31 0.87%
Adjusted Per Share Value based on latest NOSH - 54,113
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 45.83 86.02 57.40 47.09 49.42 38.01 40.80 1.95%
EPS 1.17 8.78 5.99 1.21 4.31 1.46 2.25 -10.32%
DPS 0.00 0.00 0.00 2.09 2.08 0.00 0.00 -
NAPS 1.38 1.5007 0.8493 0.9651 0.417 0.4169 0.545 16.73%
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 2.51 2.02 1.91 0.90 0.00 0.00 0.00 -
P/EPS 98.29 19.75 18.28 34.83 0.00 0.00 0.00 -
EY 1.02 5.06 5.47 2.87 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 1.29 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 2.71 2.06 2.66 0.93 0.00 0.00 0.00 -
P/EPS 105.98 20.19 25.50 36.21 0.00 0.00 0.00 -
EY 0.94 4.95 3.92 2.76 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 1.80 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