[TSM] YoY Quarter Result on 31-Oct-2011 [#3]

Stock
[TSM] TSM GLOBAL BHD
Announcement Date
22-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2012
Quarter
31-Oct-2011 [#3]
Profit Trend
QoQ- -2291.17%
YoY- -359.32%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 95,967 105,189 65,112 65,934 54,479 48,483 55,156 9.66%
PBT 14,170 17,143 12,029 13,074 13,874 2,635 9,285 7.29%
Tax -30,995 -4,265 -1,119 -2,782 -3,106 359 -846 82.19%
NP -16,825 12,878 10,910 10,292 10,768 2,994 8,439 -
-
NP to SH -21,101 8,137 6,540 6,272 6,785 1,757 4,424 -
-
Tax Rate 218.74% 24.88% 9.30% 21.28% 22.39% -13.62% 9.11% -
Total Cost 112,792 92,311 54,202 55,642 43,711 45,489 46,717 15.81%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 -17.53% 12.24% 16.76% 15.61% 19.77% 6.18% 15.30% -
ROE -12.11% 6.97% 4.81% 5.17% 7.06% 2.16% 6.67% -
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 75.45 180.21 121.16 123.94 102.53 91.34 103.98 -5.20%
EPS -16.59 6.40 12.17 11.79 12.77 3.31 8.34 -
DPS 0.00 0.00 0.00 0.00 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 - 127,191
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 75.31 82.54 51.09 51.74 42.75 38.05 43.28 9.66%
EPS -16.56 6.39 5.13 4.92 5.32 1.38 3.47 -
DPS 0.00 0.00 0.00 0.00 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 1.55 2.18 1.54 0.00 0.00 0.00 0.00 -
P/EPS -7.05 28.19 15.37 0.00 0.00 0.00 0.00 -
EY -14.18 3.55 6.51 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 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 1.48 2.16 1.72 0.00 0.00 0.00 0.00 -
P/EPS -6.75 27.98 17.09 0.00 0.00 0.00 0.00 -
EY -14.81 3.57 5.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 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