TSM GLOBAL BHD

KLSE (MYR): TSM (8842)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.24

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Revenue 330,868 330,867 330,868 398,545 258,219 268,162 225,171 215,224 211,228 155,398 112,898 110,927 12.90%
PBT 36,199 32,325 36,199 70,564 54,696 48,383 42,602 24,391 25,284 29,217 4,243 -7,775 -
Tax -39,962 -36,089 -39,962 -15,346 -12,695 -11,621 -10,511 -3,368 -4,485 -13,747 -9,246 -5,853 23.77%
NP -3,763 -3,764 -3,763 55,218 42,001 36,762 32,091 21,023 20,799 15,470 -5,003 -13,628 -13.31%
-
NP to SH -13,919 -13,921 -13,919 34,234 24,590 22,489 19,766 13,096 12,176 15,470 -5,003 -13,628 0.23%
-
Tax Rate 110.40% 111.64% 110.40% 21.75% 23.21% 24.02% 24.67% 13.81% 17.74% 47.05% 217.91% - -
Total Cost 334,631 334,631 334,631 343,327 216,218 231,400 193,080 194,201 190,429 139,928 117,901 124,555 11.59%
-
Net Worth 175,738 175,861 175,738 191,262 62,239 122,899 102,066 82,318 69,501 57,261 41,338 46,228 15.98%
Dividend
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Div - - - - - 2,660 2,657 - - - - - -
Div Payout % - - - - - 11.83% 13.45% - - - - - -
Equity
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Net Worth 175,738 175,861 175,738 191,262 62,239 122,899 102,066 82,318 69,501 57,261 41,338 46,228 15.98%
NOSH 127,346 127,435 127,346 124,196 54,121 53,203 53,159 53,108 53,054 53,019 52,997 52,532 10.33%
Ratio Analysis
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
NP Margin -1.14% -1.14% -1.14% 13.85% 16.27% 13.71% 14.25% 9.77% 9.85% 9.96% -4.43% -12.29% -
ROE -7.92% -7.92% -7.92% 17.90% 39.51% 18.30% 19.37% 15.91% 17.52% 27.02% -12.10% -29.48% -
Per Share
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 259.82 259.63 259.82 320.90 477.11 504.03 423.58 405.25 398.13 293.10 213.02 211.16 2.32%
EPS -10.93 -10.92 -10.93 26.87 19.80 42.27 37.20 24.67 22.95 29.15 -9.44 -25.94 -9.15%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.38 1.54 1.15 2.31 1.92 1.55 1.31 1.08 0.78 0.88 5.12%
Adjusted Per Share Value based on latest NOSH - 127,346
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
RPS 259.63 259.63 259.63 312.74 202.63 210.43 176.69 168.89 165.75 121.94 88.59 87.05 12.90%
EPS -10.92 -10.92 -10.92 26.86 19.30 17.65 15.51 10.28 9.55 12.14 -3.93 -10.69 0.23%
DPS 0.00 0.00 0.00 0.00 0.00 2.09 2.09 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.379 1.38 1.379 1.5009 0.4884 0.9644 0.8009 0.646 0.5454 0.4493 0.3244 0.3628 15.98%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 31/01/12 31/01/12 31/01/12 31/01/11 29/01/10 30/01/09 - - - - - - -
Price 1.15 1.15 1.15 1.78 2.58 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.44 0.44 0.55 0.54 0.20 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -10.52 -10.53 -10.52 6.46 5.68 2.39 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -9.50 -9.50 -9.50 15.49 17.61 41.85 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.83 0.83 1.16 2.24 0.44 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 31/01/04 31/01/03 CAGR
Date 30/03/12 30/03/12 30/03/12 31/03/11 30/03/10 31/03/09 28/03/08 30/03/07 31/03/06 31/03/05 31/03/04 27/03/03 -
Price 1.24 1.24 1.24 1.82 3.60 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.48 0.48 0.48 0.57 0.75 0.21 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -11.34 -11.35 -11.34 6.60 7.92 2.48 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -8.81 -8.81 -8.81 15.15 12.62 40.26 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.90 0.90 1.18 3.13 0.45 0.00 0.00 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 1 of 1 comments

Harold Huong

Stupid

2012-06-06 22:01

Post a Comment