[TSM] YoY TTM 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- 32.95%
YoY- 9.35%
Quarter Report
Latest QR
Upcoming QR
TSM's Result
TSM's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 330,867 398,546 258,166 268,161 225,172 215,225 210,877 7.79%
PBT 32,325 67,742 54,696 48,384 42,377 24,248 25,307 4.16%
Tax -36,089 -12,524 -12,695 -11,622 -10,511 -3,221 -5,554 36.58%
NP -3,764 55,218 42,001 36,762 31,866 21,027 19,753 -
-
NP to SH -13,921 34,234 24,590 22,488 19,542 13,100 12,262 -
-
Tax Rate 111.64% 18.49% 23.21% 24.02% 24.80% 13.28% 21.95% -
Total Cost 334,631 343,328 216,165 231,399 193,306 194,198 191,124 9.78%
-
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 % - - - 11.84% 13.60% - - -
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 -1.14% 13.85% 16.27% 13.71% 14.15% 9.77% 9.37% -
ROE -7.92% 17.90% 22.72% 18.28% 36.78% 24.66% 17.66% -
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 259.63 320.94 477.08 503.67 423.74 405.10 397.78 -6.86%
EPS -10.92 27.57 45.44 42.24 36.78 24.66 23.13 -
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 259.63 312.74 202.58 210.43 176.69 168.89 165.48 7.79%
EPS -10.92 26.86 19.30 17.65 15.33 10.28 9.62 -
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 0.44 0.55 0.54 0.20 0.00 0.00 0.00 -
P/EPS -10.53 6.46 5.68 2.39 0.00 0.00 0.00 -
EY -9.50 15.49 17.61 41.82 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 0.48 0.57 0.75 0.21 0.00 0.00 0.00 -
P/EPS -11.35 6.60 7.92 2.49 0.00 0.00 0.00 -
EY -8.81 15.15 12.62 40.23 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